[BINTAI] QoQ TTM Result on 30-Sep-2005 [#2]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -2.24%
YoY- -3075.32%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 434,830 561,955 661,050 780,981 1,066,581 964,257 981,520 -41.97%
PBT 7,363 6,254 -23,938 -24,333 -22,404 -19,954 17,450 -43.83%
Tax -1,277 -459 4,094 3,357 1,887 804 -7,570 -69.56%
NP 6,086 5,795 -19,844 -20,976 -20,517 -19,150 9,880 -27.66%
-
NP to SH 5,356 5,065 -19,844 -20,976 -20,517 -19,150 9,880 -33.58%
-
Tax Rate 17.34% 7.34% - - - - 43.38% -
Total Cost 428,744 556,160 680,894 801,957 1,087,098 983,407 971,640 -42.12%
-
Net Worth 87,719 87,842 84,627 83,547 86,154 89,332 109,609 -13.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 1,558 -
Div Payout % - - - - - - 15.77% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 87,719 87,842 84,627 83,547 86,154 89,332 109,609 -13.83%
NOSH 101,999 102,142 101,960 101,886 106,363 103,874 104,390 -1.53%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.40% 1.03% -3.00% -2.69% -1.92% -1.99% 1.01% -
ROE 6.11% 5.77% -23.45% -25.11% -23.81% -21.44% 9.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 426.30 550.17 648.34 766.52 1,002.77 928.29 940.24 -41.06%
EPS 5.25 4.96 -19.46 -20.59 -19.29 -18.44 9.46 -32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.86 0.86 0.83 0.82 0.81 0.86 1.05 -12.49%
Adjusted Per Share Value based on latest NOSH - 101,886
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.64 46.06 54.18 64.02 87.43 79.04 80.45 -41.97%
EPS 0.44 0.42 -1.63 -1.72 -1.68 -1.57 0.81 -33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0719 0.072 0.0694 0.0685 0.0706 0.0732 0.0898 -13.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.99 1.00 1.03 1.00 1.00 1.13 1.20 -
P/RPS 0.23 0.18 0.16 0.13 0.10 0.12 0.13 46.43%
P/EPS 18.85 20.17 -5.29 -4.86 -5.18 -6.13 12.68 30.34%
EY 5.30 4.96 -18.90 -20.59 -19.29 -16.31 7.89 -23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.15 1.16 1.24 1.22 1.23 1.31 1.14 0.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 22/02/06 23/11/05 24/08/05 31/05/05 24/02/05 -
Price 0.99 1.00 1.01 1.00 0.98 1.02 1.13 -
P/RPS 0.23 0.18 0.16 0.13 0.10 0.11 0.12 54.48%
P/EPS 18.85 20.17 -5.19 -4.86 -5.08 -5.53 11.94 35.69%
EY 5.30 4.96 -19.27 -20.59 -19.68 -18.07 8.38 -26.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 1.15 1.16 1.22 1.22 1.21 1.19 1.08 4.28%

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