[BINTAI] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -8.04%
YoY- 114.24%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 376,421 343,397 297,898 232,494 187,248 177,186 145,044 88.95%
PBT 7,875 3,690 3,957 6,263 5,639 -11,918 -19,563 -
Tax -2,480 -372 -184 -86 -235 -160 -398 238.99%
NP 5,395 3,318 3,773 6,177 5,404 -12,078 -19,961 -
-
NP to SH 363 -587 -266 3,773 4,103 -12,329 -19,088 -
-
Tax Rate 31.49% 10.08% 4.65% 1.37% 4.17% - - -
Total Cost 371,026 340,079 294,125 226,317 181,844 189,264 165,005 71.71%
-
Net Worth 12,164 61,963 63,230 64,331 63,550 64,066 64,433 -67.12%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 12,164 61,963 63,230 64,331 63,550 64,066 64,433 -67.12%
NOSH 19,941 101,578 101,984 102,114 102,500 103,333 103,924 -66.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.43% 0.97% 1.27% 2.66% 2.89% -6.82% -13.76% -
ROE 2.98% -0.95% -0.42% 5.86% 6.46% -19.24% -29.62% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,887.65 338.06 292.10 227.68 182.68 171.47 139.57 468.55%
EPS 1.82 -0.58 -0.26 3.69 4.00 -11.93 -18.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.62 0.63 0.62 0.62 0.62 -1.07%
Adjusted Per Share Value based on latest NOSH - 102,114
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 30.85 28.15 24.42 19.06 15.35 14.52 11.89 88.93%
EPS 0.03 -0.05 -0.02 0.31 0.34 -1.01 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.0508 0.0518 0.0527 0.0521 0.0525 0.0528 -67.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.39 0.35 0.44 0.29 0.18 0.11 0.43 -
P/RPS 0.02 0.10 0.15 0.13 0.10 0.06 0.31 -83.94%
P/EPS 21.42 -60.57 -168.70 7.85 4.50 -0.92 -2.34 -
EY 4.67 -1.65 -0.59 12.74 22.24 -108.47 -42.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.71 0.46 0.29 0.18 0.69 -4.89%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 26/11/08 -
Price 0.35 0.47 0.39 0.41 0.27 0.29 0.25 -
P/RPS 0.02 0.14 0.13 0.18 0.15 0.17 0.18 -76.91%
P/EPS 19.23 -81.33 -149.53 11.10 6.75 -2.43 -1.36 -
EY 5.20 -1.23 -0.67 9.01 14.83 -41.14 -73.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.63 0.65 0.44 0.47 0.40 26.65%

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