[BINTAI] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -66.09%
YoY- 117.94%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 30,884 37,942 28,930 17,142 12,264 17,258 15,037 61.79%
PBT 968 920 1,125 244 1,255 -2,958 747 18.91%
Tax 0 -5 0 0 0 -3,386 -7 -
NP 968 915 1,125 244 1,255 -6,344 740 19.66%
-
NP to SH 1,119 1,170 1,412 511 1,507 -5,949 898 15.84%
-
Tax Rate 0.00% 0.54% 0.00% 0.00% 0.00% - 0.94% -
Total Cost 29,916 37,027 27,805 16,898 11,009 23,602 14,297 63.81%
-
Net Worth 188,487 12,500,488 175,900 117,923 114,567 114,567 105,027 47.83%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 188,487 12,500,488 175,900 117,923 114,567 114,567 105,027 47.83%
NOSH 853,140 738,573 496,459 393,076 381,891 381,891 350,091 81.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.13% 2.41% 3.89% 1.42% 10.23% -36.76% 4.92% -
ROE 0.59% 0.01% 0.80% 0.43% 1.32% -5.19% 0.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.10 7.89 6.58 4.36 3.21 4.52 4.30 -3.13%
EPS 0.15 0.24 0.32 0.13 0.39 -1.56 0.26 -30.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 26.00 0.40 0.30 0.30 0.30 0.30 -11.47%
Adjusted Per Share Value based on latest NOSH - 393,076
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.53 3.11 2.37 1.41 1.01 1.41 1.23 61.95%
EPS 0.09 0.10 0.12 0.04 0.12 -0.49 0.07 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1545 10.2464 0.1442 0.0967 0.0939 0.0939 0.0861 47.82%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.09 0.135 0.215 0.605 0.40 0.47 0.615 -
P/RPS 2.20 1.71 3.27 13.87 12.46 10.40 14.32 -71.41%
P/EPS 60.64 55.48 66.96 465.38 101.36 -30.17 239.76 -60.10%
EY 1.65 1.80 1.49 0.21 0.99 -3.31 0.42 149.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.01 0.54 2.02 1.33 1.57 2.05 -68.74%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 24/02/22 25/11/21 30/08/21 28/05/21 26/02/21 -
Price 0.095 0.105 0.155 0.345 0.48 0.43 0.48 -
P/RPS 2.32 1.33 2.36 7.91 14.95 9.52 11.18 -65.05%
P/EPS 64.01 43.15 48.27 265.38 121.64 -27.60 187.13 -51.18%
EY 1.56 2.32 2.07 0.38 0.82 -3.62 0.53 105.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.39 1.15 1.60 1.43 1.60 -61.74%

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