[BINTAI] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 17.85%
YoY- 408.15%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 477,604 484,039 499,485 494,273 473,866 395,194 340,570 25.26%
PBT -24,484 -10,078 869 7,849 5,605 -4,462 -6,816 134.36%
Tax -6,923 -722 1,618 2,439 2,444 217 -2,403 102.33%
NP -31,407 -10,800 2,487 10,288 8,049 -4,245 -9,219 126.24%
-
NP to SH -36,080 -16,231 -2,013 7,112 6,035 -5,481 -10,531 127.09%
-
Tax Rate - - -186.19% -31.07% -43.60% - - -
Total Cost 509,011 494,839 496,998 483,985 465,817 399,439 349,789 28.38%
-
Net Worth 46,316 98,613 101,914 87,172 66,245 55,058 47,887 -2.19%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 46,316 98,613 101,914 87,172 66,245 55,058 47,887 -2.19%
NOSH 178,141 186,064 172,737 132,078 101,916 101,959 101,887 45.08%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.58% -2.23% 0.50% 2.08% 1.70% -1.07% -2.71% -
ROE -77.90% -16.46% -1.98% 8.16% 9.11% -9.95% -21.99% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 268.10 260.15 289.16 374.23 464.95 387.60 334.26 -13.66%
EPS -20.25 -8.72 -1.17 5.38 5.92 -5.38 -10.34 56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.53 0.59 0.66 0.65 0.54 0.47 -32.58%
Adjusted Per Share Value based on latest NOSH - 132,078
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.15 39.68 40.94 40.51 38.84 32.39 27.92 25.25%
EPS -2.96 -1.33 -0.17 0.58 0.49 -0.45 -0.86 127.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0808 0.0835 0.0715 0.0543 0.0451 0.0393 -2.21%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.27 0.32 0.255 0.29 0.31 0.27 0.36 -
P/RPS 0.10 0.12 0.09 0.08 0.07 0.07 0.11 -6.15%
P/EPS -1.33 -3.67 -21.88 5.39 5.24 -5.02 -3.48 -47.30%
EY -75.01 -27.26 -4.57 18.57 19.10 -19.91 -28.71 89.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.60 0.43 0.44 0.48 0.50 0.77 22.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 11/02/15 27/11/14 -
Price 0.235 0.315 0.32 0.25 0.225 0.29 0.345 -
P/RPS 0.09 0.12 0.11 0.07 0.05 0.07 0.10 -6.77%
P/EPS -1.16 -3.61 -27.46 4.64 3.80 -5.39 -3.34 -50.55%
EY -86.19 -27.69 -3.64 21.54 26.32 -18.54 -29.96 102.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.59 0.54 0.38 0.35 0.54 0.73 14.96%

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