[BINTAI] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 82.56%
YoY- 112.91%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 27,181 88,961 74,906 103,197 103,202 153,525 202,031 -73.64%
PBT 1,745 1,058 1,350 3,062 2,004 947 241 272.92%
Tax -1,508 -679 -942 516 -444 -407 -124 426.43%
NP 237 379 408 3,578 1,560 540 117 59.88%
-
NP to SH 237 379 408 2,848 1,560 540 117 59.88%
-
Tax Rate 86.42% 64.18% 69.78% -16.85% 22.16% 42.98% 51.45% -
Total Cost 26,944 88,582 74,498 99,619 101,642 152,985 201,914 -73.79%
-
Net Worth 89,647 89,116 87,719 87,842 84,627 83,547 86,154 2.67%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 89,647 89,116 87,719 87,842 84,627 83,547 86,154 2.67%
NOSH 103,043 102,432 101,999 102,142 101,960 101,886 106,363 -2.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.87% 0.43% 0.54% 3.47% 1.51% 0.35% 0.06% -
ROE 0.26% 0.43% 0.47% 3.24% 1.84% 0.65% 0.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.38 86.85 73.44 101.03 101.22 150.68 189.94 -73.08%
EPS 0.23 0.37 0.40 2.74 1.53 0.53 0.11 63.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.86 0.86 0.83 0.82 0.81 4.86%
Adjusted Per Share Value based on latest NOSH - 102,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.23 7.29 6.14 8.46 8.46 12.58 16.56 -73.63%
EPS 0.02 0.03 0.03 0.23 0.13 0.04 0.01 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.073 0.0719 0.072 0.0694 0.0685 0.0706 2.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.96 0.99 0.99 1.00 1.03 1.00 1.00 -
P/RPS 3.64 1.14 1.35 0.99 1.02 0.66 0.53 260.04%
P/EPS 417.39 267.57 247.50 35.86 67.32 188.68 909.09 -40.40%
EY 0.24 0.37 0.40 2.79 1.49 0.53 0.11 67.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.14 1.15 1.16 1.24 1.22 1.23 -7.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 30/08/06 29/05/06 22/02/06 23/11/05 24/08/05 -
Price 0.75 0.97 0.99 1.00 1.01 1.00 0.98 -
P/RPS 2.84 1.12 1.35 0.99 1.00 0.66 0.52 209.17%
P/EPS 326.09 262.16 247.50 35.86 66.01 188.68 890.91 -48.73%
EY 0.31 0.38 0.40 2.79 1.51 0.53 0.11 99.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.15 1.16 1.22 1.22 1.21 -20.30%

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