[BINTAI] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 30.58%
YoY- 50.41%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 96,278 75,594 61,701 56,837 58,262 76,564 85,847 7.95%
PBT 3,544 -334 -712 -3,955 -6,673 -6,538 -12,009 -
Tax -5 -3,386 -3,393 -3,393 -3,393 -1,026 -1,112 -97.28%
NP 3,539 -3,720 -4,105 -7,348 -10,066 -7,564 -13,121 -
-
NP to SH 4,600 -2,519 -3,033 -6,393 -9,209 -6,750 -12,379 -
-
Tax Rate 0.14% - - - - - - -
Total Cost 92,739 79,314 65,806 64,185 68,328 84,128 98,968 -4.24%
-
Net Worth 12,500,488 175,900 117,923 114,567 114,567 105,027 85,668 2680.08%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 12,500,488 175,900 117,923 114,567 114,567 105,027 85,668 2680.08%
NOSH 738,573 496,459 393,076 381,891 381,891 350,091 318,291 75.36%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.68% -4.92% -6.65% -12.93% -17.28% -9.88% -15.28% -
ROE 0.04% -1.43% -2.57% -5.58% -8.04% -6.43% -14.45% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.03 17.19 15.70 14.88 15.26 21.87 27.06 -18.18%
EPS 0.96 -0.57 -0.77 -1.67 -2.41 -1.93 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.00 0.40 0.30 0.30 0.30 0.30 0.27 2006.76%
Adjusted Per Share Value based on latest NOSH - 381,891
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.89 6.20 5.06 4.66 4.78 6.28 7.04 7.90%
EPS 0.38 -0.21 -0.25 -0.52 -0.75 -0.55 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.2464 0.1442 0.0967 0.0939 0.0939 0.0861 0.0702 2680.62%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.135 0.215 0.605 0.40 0.47 0.615 0.535 -
P/RPS 0.67 1.25 3.85 2.69 3.08 2.81 1.98 -51.47%
P/EPS 14.11 -37.53 -78.41 -23.89 -19.49 -31.90 -13.71 -
EY 7.09 -2.66 -1.28 -4.19 -5.13 -3.14 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.54 2.02 1.33 1.57 2.05 1.98 -97.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 25/11/21 30/08/21 28/05/21 26/02/21 01/12/20 -
Price 0.105 0.16 0.35 0.48 0.43 0.48 0.835 -
P/RPS 0.52 0.93 2.23 3.23 2.82 2.19 3.09 -69.55%
P/EPS 10.97 -27.93 -45.36 -28.67 -17.83 -24.90 -21.40 -
EY 9.11 -3.58 -2.20 -3.49 -5.61 -4.02 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 1.17 1.60 1.43 1.60 3.09 -

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