[BINTAI] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 52.97%
YoY- 115.34%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 413,527 382,054 198,216 194,782 189,574 153,747 128,890 117.68%
PBT 4,841 4,592 -7,977 1,816 1,796 -441 -7,815 -
Tax -4,389 -4,243 646 -63 -650 341 -728 231.61%
NP 452 349 -7,331 1,753 1,146 -100 -8,543 -
-
NP to SH 452 349 -7,331 1,753 1,146 -100 -8,543 -
-
Tax Rate 90.66% 92.40% - 3.47% 36.19% - - -
Total Cost 413,075 381,705 205,547 193,029 188,428 153,847 137,433 108.40%
-
Net Worth 108,965 103,894 101,805 103,611 111,103 111,240 37,125 105.13%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,558 1,558 1,029 1,029 1,029 1,029 2,588 -28.72%
Div Payout % 344.78% 446.54% 0.00% 58.76% 89.88% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 108,965 103,894 101,805 103,611 111,103 111,240 37,125 105.13%
NOSH 103,776 103,894 103,883 103,611 103,834 102,999 34,375 109.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.11% 0.09% -3.70% 0.90% 0.60% -0.07% -6.63% -
ROE 0.41% 0.34% -7.20% 1.69% 1.03% -0.09% -23.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 398.48 367.73 190.81 187.99 182.57 149.27 374.95 4.14%
EPS 0.44 0.34 -7.06 1.69 1.10 -0.10 -24.85 -
DPS 1.50 1.50 1.00 0.99 0.99 1.00 7.53 -65.92%
NAPS 1.05 1.00 0.98 1.00 1.07 1.08 1.08 -1.86%
Adjusted Per Share Value based on latest NOSH - 103,611
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.90 31.32 16.25 15.97 15.54 12.60 10.56 117.77%
EPS 0.04 0.03 -0.60 0.14 0.09 -0.01 -0.70 -
DPS 0.13 0.13 0.08 0.08 0.08 0.08 0.21 -27.38%
NAPS 0.0893 0.0852 0.0834 0.0849 0.0911 0.0912 0.0304 105.24%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.39 1.98 2.19 2.23 2.06 4.40 4.98 -
P/RPS 0.35 0.54 1.15 1.19 1.13 2.95 1.33 -58.96%
P/EPS 319.13 589.43 -31.03 131.80 186.65 -4,532.00 -20.04 -
EY 0.31 0.17 -3.22 0.76 0.54 -0.02 -4.99 -
DY 1.08 0.76 0.46 0.45 0.48 0.23 1.51 -20.03%
P/NAPS 1.32 1.98 2.23 2.23 1.93 4.07 4.61 -56.59%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 26/02/04 20/11/03 28/08/03 30/05/03 27/02/03 -
Price 1.28 1.45 2.18 2.29 2.42 1.84 4.70 -
P/RPS 0.32 0.39 1.14 1.22 1.33 1.23 1.25 -59.71%
P/EPS 293.88 431.65 -30.89 135.35 219.27 -1,895.20 -18.91 -
EY 0.34 0.23 -3.24 0.74 0.46 -0.05 -5.29 -
DY 1.17 1.03 0.46 0.43 0.41 0.54 1.60 -18.84%
P/NAPS 1.22 1.45 2.22 2.29 2.26 1.70 4.35 -57.18%

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