[BINTAI] QoQ Quarter Result on 31-Mar-2008 [#4]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -115.42%
YoY- -2958.5%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,897 39,549 51,275 46,465 7,755 43,340 52,271 -16.41%
PBT -99 2,478 2,212 -16,509 -7,744 -4,733 -1,412 -82.85%
Tax 192 102 -152 -302 -46 -99 -60 -
NP 93 2,580 2,060 -16,811 -7,790 -4,832 -1,472 -
-
NP to SH -837 2,754 2,117 -16,363 -7,596 -4,660 -1,373 -27.99%
-
Tax Rate - -4.12% 6.87% - - - - -
Total Cost 39,804 36,969 49,215 63,276 15,545 48,172 53,743 -18.06%
-
Net Worth 64,066 64,433 62,264 62,326 75,856 83,028 88,412 -19.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 64,066 64,433 62,264 62,326 75,856 83,028 88,412 -19.24%
NOSH 103,333 103,924 103,774 103,876 103,912 103,786 104,015 -0.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.23% 6.52% 4.02% -36.18% -100.45% -11.15% -2.82% -
ROE -1.31% 4.27% 3.40% -26.25% -10.01% -5.61% -1.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.61 38.06 49.41 44.73 7.46 41.76 50.25 -16.04%
EPS -0.81 2.65 2.04 -16.31 -7.31 -4.49 -1.32 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.60 0.60 0.73 0.80 0.85 -18.89%
Adjusted Per Share Value based on latest NOSH - 103,876
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.27 3.24 4.20 3.81 0.64 3.55 4.28 -16.35%
EPS -0.07 0.23 0.17 -1.34 -0.62 -0.38 -0.11 -25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0528 0.051 0.0511 0.0622 0.0681 0.0725 -19.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.43 0.35 0.50 0.50 0.51 0.55 -
P/RPS 0.28 1.13 0.71 1.12 6.70 1.22 1.09 -59.42%
P/EPS -13.58 16.23 17.16 -3.17 -6.84 -11.36 -41.67 -52.48%
EY -7.36 6.16 5.83 -31.50 -14.62 -8.80 -2.40 110.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.69 0.58 0.83 0.68 0.64 0.65 -57.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 27/08/08 29/05/08 28/02/08 21/11/07 29/08/07 -
Price 0.29 0.25 0.44 0.44 0.47 0.51 0.52 -
P/RPS 0.75 0.66 0.89 0.98 6.30 1.22 1.03 -18.98%
P/EPS -35.80 9.43 21.57 -2.79 -6.43 -11.36 -39.39 -6.14%
EY -2.79 10.60 4.64 -35.80 -15.55 -8.80 -2.54 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.73 0.73 0.64 0.64 0.61 -15.88%

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