[BINTAI] QoQ TTM Result on 30-Jun-2024 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 103.85%
YoY- 114.88%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 30,320 31,995 36,809 51,218 61,137 95,133 115,857 -58.98%
PBT 13,411 10,188 5,050 -120,087 -127,138 -120,635 -116,631 -
Tax -1,779 -1,779 -1,779 564 398 398 398 -
NP 11,632 8,409 3,271 -119,523 -126,740 -120,237 -116,233 -
-
NP to SH 11,262 8,309 4,076 -55,581 -61,922 -55,842 -51,988 -
-
Tax Rate 13.27% 17.46% 35.23% - - - - -
Total Cost 18,688 23,586 33,538 170,741 187,877 215,370 232,090 -81.26%
-
Net Worth 111,873 115,045 114,174 90,010 85,539 89,376 88,141 17.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 111,873 115,045 114,174 90,010 85,539 89,376 88,141 17.17%
NOSH 1,219,990 1,219,990 1,219,990 938,454 938,454 938,454 893,140 23.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 38.36% 26.28% 8.89% -233.36% -207.30% -126.39% -100.32% -
ROE 10.07% 7.22% 3.57% -61.75% -72.39% -62.48% -58.98% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.49 2.62 3.85 5.59 6.75 10.64 13.78 -67.93%
EPS 0.92 0.68 0.43 -6.06 -6.84 -6.25 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0943 0.1193 0.0982 0.0945 0.10 0.1048 -8.49%
Adjusted Per Share Value based on latest NOSH - 1,219,990
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.49 2.62 3.02 4.20 5.01 7.80 9.50 -58.94%
EPS 0.92 0.68 0.33 -4.56 -5.08 -4.58 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0943 0.0936 0.0738 0.0701 0.0733 0.0722 17.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.095 0.085 0.08 0.09 0.08 0.08 0.04 -
P/RPS 3.82 3.24 2.08 1.61 1.18 0.75 0.29 455.14%
P/EPS 10.29 12.48 18.78 -1.48 -1.17 -1.28 -0.65 -
EY 9.72 8.01 5.32 -67.38 -85.51 -78.10 -154.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.67 0.92 0.85 0.80 0.38 95.30%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 27/08/24 28/05/24 22/02/24 28/11/23 30/08/23 30/05/23 -
Price 0.09 0.11 0.08 0.08 0.09 0.075 0.05 -
P/RPS 3.62 4.19 2.08 1.43 1.33 0.70 0.36 363.92%
P/EPS 9.75 16.15 18.78 -1.32 -1.32 -1.20 -0.81 -
EY 10.26 6.19 5.32 -75.80 -76.01 -83.31 -123.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.17 0.67 0.81 0.95 0.75 0.48 60.72%

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