[BINTAI] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 2.96%
YoY- -80.31%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 68,234 35,717 49,174 36,449 32,407 10,860 9,498 273.66%
PBT 2,442 -2,295 549 1,100 205 -9,669 -5,925 -
Tax -1,061 1,584 -212 -961 -70 9,669 5,925 -
NP 1,381 -711 337 139 135 0 0 -
-
NP to SH 1,381 -711 110 139 135 -9,154 -2,551 -
-
Tax Rate 43.45% - 38.62% 87.36% 34.15% - - -
Total Cost 66,853 36,428 48,837 36,310 32,272 10,860 9,498 268.59%
-
Net Worth 111,103 111,240 37,125 116,546 113,192 111,836 120,924 -5.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,029 - - - 2,588 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 111,103 111,240 37,125 116,546 113,192 111,836 120,924 -5.50%
NOSH 103,834 102,999 34,375 106,923 103,846 103,552 82,824 16.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.02% -1.99% 0.69% 0.38% 0.42% 0.00% 0.00% -
ROE 1.24% -0.64% 0.30% 0.12% 0.12% -8.19% -2.11% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 65.71 34.68 143.05 34.09 31.21 10.49 11.47 221.19%
EPS 1.33 -0.70 0.32 0.13 0.13 -8.84 -3.08 -
DPS 0.00 1.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.07 1.08 1.08 1.09 1.09 1.08 1.46 -18.75%
Adjusted Per Share Value based on latest NOSH - 106,923
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.59 2.93 4.03 2.99 2.66 0.89 0.78 273.05%
EPS 0.11 -0.06 0.01 0.01 0.01 -0.75 -0.21 -
DPS 0.00 0.08 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.0911 0.0912 0.0304 0.0955 0.0928 0.0917 0.0991 -5.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.06 4.40 4.98 5.35 6.05 6.00 6.30 -
P/RPS 3.13 12.69 3.48 15.69 19.39 57.21 54.94 -85.27%
P/EPS 154.89 -637.41 1,556.25 4,115.39 4,653.85 -67.87 -204.55 -
EY 0.65 -0.16 0.06 0.02 0.02 -1.47 -0.49 -
DY 0.00 0.23 0.00 0.00 0.00 0.42 0.00 -
P/NAPS 1.93 4.07 4.61 4.91 5.55 5.56 4.32 -41.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 -
Price 2.42 1.84 4.70 5.20 5.35 6.00 6.25 -
P/RPS 3.68 5.31 3.29 15.25 17.14 57.21 54.50 -83.49%
P/EPS 181.95 -266.55 1,468.75 4,000.00 4,115.39 -67.87 -202.92 -
EY 0.55 -0.38 0.07 0.03 0.02 -1.47 -0.49 -
DY 0.00 0.54 0.00 0.00 0.00 0.42 0.00 -
P/NAPS 2.26 1.70 4.35 4.77 4.91 5.56 4.28 -34.74%

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