[BINTAI] QoQ Quarter Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -50.96%
YoY- 5.92%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 29,818 34,226 14,548 30,778 111,346 81,732 57,231 -35.22%
PBT 1,036 3,934 446 4,038 8,312 10,627 7,412 -73.03%
Tax -330 -1,217 -92 -1,192 -2,508 -3,020 -2,301 -72.56%
NP 706 2,717 354 2,846 5,804 7,607 5,111 -73.24%
-
NP to SH 706 2,717 354 2,846 5,804 7,607 5,111 -73.24%
-
Tax Rate 31.85% 30.94% 20.63% 29.52% 30.17% 28.42% 31.04% -
Total Cost 29,112 31,509 14,194 27,932 105,542 74,125 52,120 -32.15%
-
Net Worth 123,757 122,596 119,372 96,356 115,417 117,030 109,284 8.63%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 4,116 - - - 2,759 -
Div Payout % - - 1,162.79% - - - 54.00% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 123,757 122,596 119,372 96,356 115,417 117,030 109,284 8.63%
NOSH 83,058 82,835 82,325 48,178 55,223 55,203 55,194 31.28%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.37% 7.94% 2.43% 9.25% 5.21% 9.31% 8.93% -
ROE 0.57% 2.22% 0.30% 2.95% 5.03% 6.50% 4.68% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 35.90 41.32 17.67 63.88 201.63 148.06 103.69 -50.66%
EPS 0.85 3.28 0.43 3.44 10.51 13.78 9.26 -79.62%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.49 1.48 1.45 2.00 2.09 2.12 1.98 -17.25%
Adjusted Per Share Value based on latest NOSH - 48,178
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.44 2.81 1.19 2.52 9.13 6.70 4.69 -35.28%
EPS 0.06 0.22 0.03 0.23 0.48 0.62 0.42 -72.64%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.23 -
NAPS 0.1014 0.1005 0.0978 0.079 0.0946 0.0959 0.0896 8.58%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 6.00 5.95 4.92 8.20 8.80 7.60 7.90 -
P/RPS 16.71 14.40 27.84 12.84 4.36 5.13 7.62 68.70%
P/EPS 705.88 181.40 1,144.19 138.81 83.73 55.15 85.31 308.56%
EY 0.14 0.55 0.09 0.72 1.19 1.81 1.17 -75.68%
DY 0.00 0.00 1.02 0.00 0.00 0.00 0.63 -
P/NAPS 4.03 4.02 3.39 4.10 4.21 3.58 3.99 0.66%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 31/05/01 26/02/01 22/11/00 24/08/00 23/05/00 -
Price 6.95 6.25 5.65 5.00 8.30 9.60 12.70 -
P/RPS 19.36 15.13 31.97 7.83 4.12 6.48 12.25 35.64%
P/EPS 817.65 190.55 1,313.95 84.64 78.97 69.67 137.15 228.42%
EY 0.12 0.52 0.08 1.18 1.27 1.44 0.73 -69.95%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.39 -
P/NAPS 4.66 4.22 3.90 2.50 3.97 4.53 6.41 -19.13%

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