[BINTAI] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 108.24%
YoY- 100.42%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 85,396 104,953 96,521 56,527 39,897 39,549 51,275 40.37%
PBT -366 172 2,836 1,048 -99 2,478 2,212 -
Tax 4 4 -3 -377 192 102 -152 -
NP -362 176 2,833 671 93 2,580 2,060 -
-
NP to SH -1,158 -1,285 1,787 69 -837 2,754 2,117 -
-
Tax Rate - -2.33% 0.11% 35.97% - -4.12% 6.87% -
Total Cost 85,758 104,777 93,688 55,856 39,804 36,969 49,215 44.65%
-
Net Worth 61,963 63,230 64,331 63,550 64,066 64,433 62,264 -0.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 61,963 63,230 64,331 63,550 64,066 64,433 62,264 -0.32%
NOSH 101,578 101,984 102,114 102,500 103,333 103,924 103,774 -1.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.42% 0.17% 2.94% 1.19% 0.23% 6.52% 4.02% -
ROE -1.87% -2.03% 2.78% 0.11% -1.31% 4.27% 3.40% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 84.07 102.91 94.52 55.15 38.61 38.06 49.41 42.38%
EPS -1.14 -1.26 1.75 0.16 -0.81 2.65 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.62 0.62 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.00 8.60 7.91 4.63 3.27 3.24 4.20 40.44%
EPS -0.09 -0.11 0.15 0.01 -0.07 0.23 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0518 0.0527 0.0521 0.0525 0.0528 0.051 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.44 0.29 0.18 0.11 0.43 0.35 -
P/RPS 0.42 0.43 0.31 0.33 0.28 1.13 0.71 -29.46%
P/EPS -30.70 -34.92 16.57 267.39 -13.58 16.23 17.16 -
EY -3.26 -2.86 6.03 0.37 -7.36 6.16 5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.46 0.29 0.18 0.69 0.58 -1.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.47 0.39 0.41 0.27 0.29 0.25 0.44 -
P/RPS 0.56 0.38 0.43 0.49 0.75 0.66 0.89 -26.50%
P/EPS -41.23 -30.95 23.43 401.09 -35.80 9.43 21.57 -
EY -2.43 -3.23 4.27 0.25 -2.79 10.60 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.65 0.44 0.47 0.40 0.73 3.61%

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