[BINTAI] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 100.94%
YoY- 102.58%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 186,193 170,620 169,424 156,552 152,450 121,413 116,876 36.36%
PBT -13,555 -304 85 335 -1,385 -6,500 -13,171 1.93%
Tax -393 18 -50 -50 -6,148 51 -821 -38.77%
NP -13,948 -286 35 285 -7,533 -6,449 -13,992 -0.20%
-
NP to SH -10,779 -1,052 60 95 -10,065 -8,131 -14,199 -16.76%
-
Tax Rate - - 58.82% 14.93% - - - -
Total Cost 200,141 170,906 169,389 156,267 159,983 127,862 130,868 32.70%
-
Net Worth 49,983 60,114 59,526 53,199 46,316 98,613 101,914 -37.78%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 49,983 60,114 59,526 53,199 46,316 98,613 101,914 -37.78%
NOSH 289,591 214,693 214,590 189,999 178,141 186,064 172,737 41.07%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -7.49% -0.17% 0.02% 0.18% -4.94% -5.31% -11.97% -
ROE -21.57% -1.75% 0.10% 0.18% -21.73% -8.25% -13.93% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 85.68 79.47 79.69 82.40 85.58 65.25 67.66 17.03%
EPS -4.96 -0.49 0.03 0.05 -5.65 -4.37 -8.22 -28.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.28 0.28 0.28 0.26 0.53 0.59 -46.60%
Adjusted Per Share Value based on latest NOSH - 189,999
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 15.26 13.99 13.89 12.83 12.50 9.95 9.58 36.35%
EPS -0.88 -0.09 0.00 0.01 -0.83 -0.67 -1.16 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0493 0.0488 0.0436 0.038 0.0808 0.0835 -37.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.24 0.22 0.195 0.20 0.27 0.32 0.255 -
P/RPS 0.28 0.28 0.24 0.24 0.32 0.49 0.38 -18.40%
P/EPS -4.84 -44.90 690.93 400.00 -4.78 -7.32 -3.10 34.54%
EY -20.67 -2.23 0.14 0.25 -20.93 -13.66 -32.24 -25.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.79 0.70 0.71 1.04 0.60 0.43 80.08%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 -
Price 0.23 0.225 0.18 0.20 0.235 0.315 0.32 -
P/RPS 0.27 0.28 0.23 0.24 0.27 0.48 0.47 -30.87%
P/EPS -4.64 -45.92 637.78 400.00 -4.16 -7.21 -3.89 12.46%
EY -21.57 -2.18 0.16 0.25 -24.04 -13.87 -25.69 -10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.64 0.71 0.90 0.59 0.54 50.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment