[BINTAI] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -3.01%
YoY- 124.77%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 242,311 264,946 294,245 370,266 434,830 561,955 661,050 -48.87%
PBT 2,783 5,545 7,215 7,474 7,363 6,254 -23,938 -
Tax -4,222 -5,104 -2,613 -1,549 -1,277 -459 4,094 -
NP -1,439 441 4,602 5,925 6,086 5,795 -19,844 -82.69%
-
NP to SH -1,292 489 3,872 5,195 5,356 5,065 -19,844 -83.89%
-
Tax Rate 151.71% 92.05% 36.22% 20.73% 17.34% 7.34% - -
Total Cost 243,750 264,505 289,643 364,341 428,744 556,160 680,894 -49.67%
-
Net Worth 88,412 91,264 89,647 89,116 87,719 87,842 84,627 2.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 88,412 91,264 89,647 89,116 87,719 87,842 84,627 2.96%
NOSH 104,015 104,901 103,043 102,432 101,999 102,142 101,960 1.34%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.59% 0.17% 1.56% 1.60% 1.40% 1.03% -3.00% -
ROE -1.46% 0.54% 4.32% 5.83% 6.11% 5.77% -23.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 232.96 252.57 285.55 361.47 426.30 550.17 648.34 -49.55%
EPS -1.24 0.47 3.76 5.07 5.25 4.96 -19.46 -84.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.87 0.87 0.86 0.86 0.83 1.60%
Adjusted Per Share Value based on latest NOSH - 102,432
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.86 21.72 24.12 30.35 35.64 46.06 54.18 -48.87%
EPS -0.11 0.04 0.32 0.43 0.44 0.42 -1.63 -83.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0748 0.0735 0.073 0.0719 0.072 0.0694 2.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.55 0.60 0.96 0.99 0.99 1.00 1.03 -
P/RPS 0.24 0.24 0.34 0.27 0.23 0.18 0.16 31.13%
P/EPS -44.28 128.71 25.55 19.52 18.85 20.17 -5.29 313.86%
EY -2.26 0.78 3.91 5.12 5.30 4.96 -18.90 -75.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 1.10 1.14 1.15 1.16 1.24 -35.06%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 28/02/07 23/11/06 30/08/06 29/05/06 22/02/06 -
Price 0.52 0.46 0.75 0.97 0.99 1.00 1.01 -
P/RPS 0.22 0.18 0.26 0.27 0.23 0.18 0.16 23.72%
P/EPS -41.86 98.68 19.96 19.13 18.85 20.17 -5.19 303.72%
EY -2.39 1.01 5.01 5.23 5.30 4.96 -19.27 -75.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.86 1.11 1.15 1.16 1.22 -37.08%

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