[BINTAI] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -5.22%
YoY- -272.6%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 189,574 153,747 128,890 89,214 82,583 84,402 88,090 66.92%
PBT 1,796 -441 -7,815 -14,289 -14,353 -10,624 -509 -
Tax -650 341 -728 2,858 3,489 2,342 1,735 -
NP 1,146 -100 -8,543 -11,431 -10,864 -8,282 1,226 -4.41%
-
NP to SH 1,146 -100 -8,543 -11,431 -10,864 -8,282 1,226 -4.41%
-
Tax Rate 36.19% - - - - - - -
Total Cost 188,428 153,847 137,433 100,645 93,447 92,684 86,864 67.81%
-
Net Worth 111,103 111,240 37,125 116,546 113,192 111,836 120,924 -5.50%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,029 1,029 2,588 2,588 2,588 2,588 4,116 -60.41%
Div Payout % 89.88% 0.00% 0.00% 0.00% 0.00% 0.00% 335.75% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 111,103 111,240 37,125 116,546 113,192 111,836 120,924 -5.50%
NOSH 103,834 102,999 34,375 106,923 103,846 103,552 82,824 16.31%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.60% -0.07% -6.63% -12.81% -13.16% -9.81% 1.39% -
ROE 1.03% -0.09% -23.01% -9.81% -9.60% -7.41% 1.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 182.57 149.27 374.95 83.44 79.52 81.51 106.36 43.50%
EPS 1.10 -0.10 -24.85 -10.69 -10.46 -8.00 1.48 -17.99%
DPS 0.99 1.00 7.53 2.42 2.49 2.50 5.00 -66.12%
NAPS 1.07 1.08 1.08 1.09 1.09 1.08 1.46 -18.75%
Adjusted Per Share Value based on latest NOSH - 106,923
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.54 12.60 10.56 7.31 6.77 6.92 7.22 66.93%
EPS 0.09 -0.01 -0.70 -0.94 -0.89 -0.68 0.10 -6.80%
DPS 0.08 0.08 0.21 0.21 0.21 0.21 0.34 -61.98%
NAPS 0.0911 0.0912 0.0304 0.0955 0.0928 0.0917 0.0991 -5.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.06 4.40 4.98 5.35 6.05 6.00 6.30 -
P/RPS 1.13 2.95 1.33 6.41 7.61 7.36 5.92 -66.94%
P/EPS 186.65 -4,532.00 -20.04 -50.04 -57.83 -75.02 425.61 -42.36%
EY 0.54 -0.02 -4.99 -2.00 -1.73 -1.33 0.23 76.92%
DY 0.48 0.23 1.51 0.45 0.41 0.42 0.79 -28.32%
P/NAPS 1.93 4.07 4.61 4.91 5.55 5.56 4.32 -41.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 -
Price 2.42 1.84 4.70 5.20 5.35 6.00 6.25 -
P/RPS 1.33 1.23 1.25 6.23 6.73 7.36 5.88 -62.97%
P/EPS 219.27 -1,895.20 -18.91 -48.64 -51.14 -75.02 422.23 -35.46%
EY 0.46 -0.05 -5.29 -2.06 -1.96 -1.33 0.24 54.48%
DY 0.41 0.54 1.60 0.47 0.47 0.42 0.80 -36.03%
P/NAPS 2.26 1.70 4.35 4.77 4.91 5.56 4.28 -34.74%

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