[BINTAI] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 188.89%
YoY- 264.49%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,961 74,906 103,197 103,202 153,525 202,031 202,292 -42.14%
PBT 1,058 1,350 3,062 2,004 947 241 -27,130 -
Tax -679 -942 516 -444 -407 -124 5,069 -
NP 379 408 3,578 1,560 540 117 -22,061 -
-
NP to SH 379 408 2,848 1,560 540 117 -22,061 -
-
Tax Rate 64.18% 69.78% -16.85% 22.16% 42.98% 51.45% - -
Total Cost 88,582 74,498 99,619 101,642 152,985 201,914 224,353 -46.14%
-
Net Worth 89,116 87,719 87,842 84,627 83,547 86,154 89,332 -0.16%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 89,116 87,719 87,842 84,627 83,547 86,154 89,332 -0.16%
NOSH 102,432 101,999 102,142 101,960 101,886 106,363 103,874 -0.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.43% 0.54% 3.47% 1.51% 0.35% 0.06% -10.91% -
ROE 0.43% 0.47% 3.24% 1.84% 0.65% 0.14% -24.70% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 86.85 73.44 101.03 101.22 150.68 189.94 194.75 -41.60%
EPS 0.37 0.40 2.74 1.53 0.53 0.11 -21.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.86 0.83 0.82 0.81 0.86 0.77%
Adjusted Per Share Value based on latest NOSH - 101,960
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.29 6.14 8.46 8.46 12.58 16.56 16.58 -42.14%
EPS 0.03 0.03 0.23 0.13 0.04 0.01 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0719 0.072 0.0694 0.0685 0.0706 0.0732 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.99 0.99 1.00 1.03 1.00 1.00 1.13 -
P/RPS 1.14 1.35 0.99 1.02 0.66 0.53 0.58 56.84%
P/EPS 267.57 247.50 35.86 67.32 188.68 909.09 -5.32 -
EY 0.37 0.40 2.79 1.49 0.53 0.11 -18.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 1.16 1.24 1.22 1.23 1.31 -8.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 29/05/06 22/02/06 23/11/05 24/08/05 31/05/05 -
Price 0.97 0.99 1.00 1.01 1.00 0.98 1.02 -
P/RPS 1.12 1.35 0.99 1.00 0.66 0.52 0.52 66.70%
P/EPS 262.16 247.50 35.86 66.01 188.68 890.91 -4.80 -
EY 0.38 0.40 2.79 1.51 0.53 0.11 -20.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.15 1.16 1.22 1.22 1.21 1.19 -4.52%

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