[BINTAI] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -258.84%
YoY- -2685.88%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 49,174 36,449 32,407 10,860 9,498 29,818 34,226 27.24%
PBT 549 1,100 205 -9,669 -5,925 1,036 3,934 -72.99%
Tax -212 -961 -70 9,669 5,925 -330 -1,217 -68.70%
NP 337 139 135 0 0 706 2,717 -75.03%
-
NP to SH 110 139 135 -9,154 -2,551 706 2,717 -88.14%
-
Tax Rate 38.62% 87.36% 34.15% - - 31.85% 30.94% -
Total Cost 48,837 36,310 32,272 10,860 9,498 29,112 31,509 33.82%
-
Net Worth 37,125 116,546 113,192 111,836 120,924 123,757 122,596 -54.80%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 2,588 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 37,125 116,546 113,192 111,836 120,924 123,757 122,596 -54.80%
NOSH 34,375 106,923 103,846 103,552 82,824 83,058 82,835 -44.27%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.69% 0.38% 0.42% 0.00% 0.00% 2.37% 7.94% -
ROE 0.30% 0.12% 0.12% -8.19% -2.11% 0.57% 2.22% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 143.05 34.09 31.21 10.49 11.47 35.90 41.32 128.33%
EPS 0.32 0.13 0.13 -8.84 -3.08 0.85 3.28 -78.71%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.09 1.08 1.46 1.49 1.48 -18.89%
Adjusted Per Share Value based on latest NOSH - 103,552
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.03 2.99 2.66 0.89 0.78 2.44 2.81 27.09%
EPS 0.01 0.01 0.01 -0.75 -0.21 0.06 0.22 -87.19%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
NAPS 0.0304 0.0955 0.0928 0.0917 0.0991 0.1014 0.1005 -54.84%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.98 5.35 6.05 6.00 6.30 6.00 5.95 -
P/RPS 3.48 15.69 19.39 57.21 54.94 16.71 14.40 -61.10%
P/EPS 1,556.25 4,115.39 4,653.85 -67.87 -204.55 705.88 181.40 317.44%
EY 0.06 0.02 0.02 -1.47 -0.49 0.14 0.55 -77.07%
DY 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 4.61 4.91 5.55 5.56 4.32 4.03 4.02 9.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 29/11/01 29/08/01 -
Price 4.70 5.20 5.35 6.00 6.25 6.95 6.25 -
P/RPS 3.29 15.25 17.14 57.21 54.50 19.36 15.13 -63.73%
P/EPS 1,468.75 4,000.00 4,115.39 -67.87 -202.92 817.65 190.55 288.75%
EY 0.07 0.03 0.02 -1.47 -0.49 0.12 0.52 -73.63%
DY 0.00 0.00 0.00 0.42 0.00 0.00 0.00 -
P/NAPS 4.35 4.77 4.91 5.56 4.28 4.66 4.22 2.03%

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