[BINTAI] QoQ Quarter Result on 31-Dec-2023 [#3]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 157.26%
YoY- 219.79%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 12,439 6,560 10,160 22,059 22,358 40,556 30,884 -45.37%
PBT 3,670 -6,310 -3,036 -114,411 -3,381 193 968 142.55%
Tax 165 0 0 399 -1 0 0 -
NP 3,835 -6,310 -3,036 -114,012 -3,382 193 968 149.74%
-
NP to SH 3,456 -6,036 -2,735 -50,266 -2,885 44 1,119 111.64%
-
Tax Rate -4.50% - - - - 0.00% 0.00% -
Total Cost 8,604 12,870 13,196 136,071 25,740 40,363 29,916 -56.32%
-
Net Worth 90,010 85,539 89,376 88,141 178,574 195,706 188,487 -38.82%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 90,010 85,539 89,376 88,141 178,574 195,706 188,487 -38.82%
NOSH 938,454 938,454 938,454 893,140 853,140 853,140 853,140 6.54%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 30.83% -96.19% -29.88% -516.85% -15.13% 0.48% 3.13% -
ROE 3.84% -7.06% -3.06% -57.03% -1.62% 0.02% 0.59% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.36 0.72 1.14 2.62 2.75 5.18 4.10 -51.98%
EPS 0.38 -0.67 -0.31 -5.98 -0.36 0.01 0.15 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.0945 0.10 0.1048 0.22 0.25 0.25 -46.27%
Adjusted Per Share Value based on latest NOSH - 938,454
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.02 0.54 0.83 1.81 1.83 3.32 2.53 -45.33%
EPS 0.28 -0.49 -0.22 -4.12 -0.24 0.00 0.09 112.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0701 0.0733 0.0722 0.1464 0.1604 0.1545 -38.81%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.09 0.08 0.08 0.04 0.09 0.08 0.09 -
P/RPS 6.63 11.04 7.04 1.53 3.27 1.54 2.20 108.21%
P/EPS 23.87 -12.00 -26.14 -0.67 -25.32 1,423.32 60.64 -46.19%
EY 4.19 -8.34 -3.83 -149.41 -3.95 0.07 1.65 85.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.85 0.80 0.38 0.41 0.32 0.36 86.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 28/11/23 30/08/23 30/05/23 28/02/23 24/11/22 26/08/22 -
Price 0.08 0.09 0.075 0.05 0.085 0.095 0.095 -
P/RPS 5.90 12.42 6.60 1.91 3.09 1.83 2.32 85.99%
P/EPS 21.22 -13.50 -24.51 -0.84 -23.91 1,690.19 64.01 -52.00%
EY 4.71 -7.41 -4.08 -119.53 -4.18 0.06 1.56 108.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 0.75 0.48 0.39 0.38 0.38 65.40%

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