[BINTAI] QoQ Quarter Result on 30-Sep-2005 [#2]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 361.54%
YoY- -45.95%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 74,906 103,197 103,202 153,525 202,031 202,292 223,133 -51.79%
PBT 1,350 3,062 2,004 947 241 -27,130 1,609 -11.07%
Tax -942 516 -444 -407 -124 5,069 -1,181 -14.02%
NP 408 3,578 1,560 540 117 -22,061 428 -3.14%
-
NP to SH 408 2,848 1,560 540 117 -22,061 428 -3.14%
-
Tax Rate 69.78% -16.85% 22.16% 42.98% 51.45% - 73.40% -
Total Cost 74,498 99,619 101,642 152,985 201,914 224,353 222,705 -51.90%
-
Net Worth 87,719 87,842 84,627 83,547 86,154 89,332 109,609 -13.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,719 87,842 84,627 83,547 86,154 89,332 109,609 -13.83%
NOSH 101,999 102,142 101,960 101,886 106,363 103,874 104,390 -1.53%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.54% 3.47% 1.51% 0.35% 0.06% -10.91% 0.19% -
ROE 0.47% 3.24% 1.84% 0.65% 0.14% -24.70% 0.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.44 101.03 101.22 150.68 189.94 194.75 213.75 -51.04%
EPS 0.40 2.74 1.53 0.53 0.11 -21.24 0.41 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.86 0.83 0.82 0.81 0.86 1.05 -12.49%
Adjusted Per Share Value based on latest NOSH - 101,886
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.14 8.46 8.46 12.58 16.56 16.58 18.29 -51.79%
EPS 0.03 0.23 0.13 0.04 0.01 -1.81 0.04 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.072 0.0694 0.0685 0.0706 0.0732 0.0898 -13.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.99 1.00 1.03 1.00 1.00 1.13 1.20 -
P/RPS 1.35 0.99 1.02 0.66 0.53 0.58 0.56 80.07%
P/EPS 247.50 35.86 67.32 188.68 909.09 -5.32 292.68 -10.60%
EY 0.40 2.79 1.49 0.53 0.11 -18.79 0.34 11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.24 1.22 1.23 1.31 1.14 0.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 22/02/06 23/11/05 24/08/05 31/05/05 24/02/05 -
Price 0.99 1.00 1.01 1.00 0.98 1.02 1.13 -
P/RPS 1.35 0.99 1.00 0.66 0.52 0.52 0.53 86.83%
P/EPS 247.50 35.86 66.01 188.68 890.91 -4.80 275.61 -6.93%
EY 0.40 2.79 1.51 0.53 0.11 -20.82 0.36 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.22 1.22 1.21 1.19 1.08 4.28%

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