[BINTAI] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 5.75%
YoY- 126.11%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 264,946 294,245 370,266 434,830 561,955 661,050 780,981 -51.39%
PBT 5,545 7,215 7,474 7,363 6,254 -23,938 -24,333 -
Tax -5,104 -2,613 -1,549 -1,277 -459 4,094 3,357 -
NP 441 4,602 5,925 6,086 5,795 -19,844 -20,976 -
-
NP to SH 489 3,872 5,195 5,356 5,065 -19,844 -20,976 -
-
Tax Rate 92.05% 36.22% 20.73% 17.34% 7.34% - - -
Total Cost 264,505 289,643 364,341 428,744 556,160 680,894 801,957 -52.29%
-
Net Worth 91,264 89,647 89,116 87,719 87,842 84,627 83,547 6.07%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 91,264 89,647 89,116 87,719 87,842 84,627 83,547 6.07%
NOSH 104,901 103,043 102,432 101,999 102,142 101,960 101,886 1.96%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.17% 1.56% 1.60% 1.40% 1.03% -3.00% -2.69% -
ROE 0.54% 4.32% 5.83% 6.11% 5.77% -23.45% -25.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 252.57 285.55 361.47 426.30 550.17 648.34 766.52 -52.32%
EPS 0.47 3.76 5.07 5.25 4.96 -19.46 -20.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.87 0.86 0.86 0.83 0.82 4.02%
Adjusted Per Share Value based on latest NOSH - 101,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.72 24.12 30.35 35.64 46.06 54.18 64.02 -51.38%
EPS 0.04 0.32 0.43 0.44 0.42 -1.63 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0735 0.073 0.0719 0.072 0.0694 0.0685 6.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.96 0.99 0.99 1.00 1.03 1.00 -
P/RPS 0.24 0.34 0.27 0.23 0.18 0.16 0.13 50.54%
P/EPS 128.71 25.55 19.52 18.85 20.17 -5.29 -4.86 -
EY 0.78 3.91 5.12 5.30 4.96 -18.90 -20.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.10 1.14 1.15 1.16 1.24 1.22 -31.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 23/11/06 30/08/06 29/05/06 22/02/06 23/11/05 -
Price 0.46 0.75 0.97 0.99 1.00 1.01 1.00 -
P/RPS 0.18 0.26 0.27 0.23 0.18 0.16 0.13 24.25%
P/EPS 98.68 19.96 19.13 18.85 20.17 -5.19 -4.86 -
EY 1.01 5.01 5.23 5.30 4.96 -19.27 -20.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.86 1.11 1.15 1.16 1.22 1.22 -42.66%

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