[BINTAI] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -390.02%
YoY- -221.87%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 148,835 149,831 177,264 196,690 242,311 264,946 294,245 -36.54%
PBT -26,774 -30,398 -12,497 -3,008 2,783 5,545 7,215 -
Tax -599 -507 -2,180 -3,642 -4,222 -5,104 -2,613 -62.57%
NP -27,373 -30,905 -14,677 -6,650 -1,439 441 4,602 -
-
NP to SH -26,502 -29,992 -14,164 -6,331 -1,292 489 3,872 -
-
Tax Rate - - - - 151.71% 92.05% 36.22% -
Total Cost 176,208 180,736 191,941 203,340 243,750 264,505 289,643 -28.22%
-
Net Worth 62,264 62,326 75,856 83,028 88,412 91,264 89,647 -21.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 62,264 62,326 75,856 83,028 88,412 91,264 89,647 -21.59%
NOSH 103,774 103,876 103,912 103,786 104,015 104,901 103,043 0.47%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -18.39% -20.63% -8.28% -3.38% -0.59% 0.17% 1.56% -
ROE -42.56% -48.12% -18.67% -7.63% -1.46% 0.54% 4.32% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 143.42 144.24 170.59 189.51 232.96 252.57 285.55 -36.84%
EPS -25.54 -28.87 -13.63 -6.10 -1.24 0.47 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.73 0.80 0.85 0.87 0.87 -21.95%
Adjusted Per Share Value based on latest NOSH - 103,786
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.20 12.28 14.53 16.12 19.86 21.72 24.12 -36.54%
EPS -2.17 -2.46 -1.16 -0.52 -0.11 0.04 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0511 0.0622 0.0681 0.0725 0.0748 0.0735 -21.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.35 0.50 0.50 0.51 0.55 0.60 0.96 -
P/RPS 0.24 0.35 0.29 0.27 0.24 0.24 0.34 -20.73%
P/EPS -1.37 -1.73 -3.67 -8.36 -44.28 128.71 25.55 -
EY -72.97 -57.75 -27.26 -11.96 -2.26 0.78 3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.83 0.68 0.64 0.65 0.69 1.10 -34.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 28/02/08 21/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.44 0.44 0.47 0.51 0.52 0.46 0.75 -
P/RPS 0.31 0.31 0.28 0.27 0.22 0.18 0.26 12.45%
P/EPS -1.72 -1.52 -3.45 -8.36 -41.86 98.68 19.96 -
EY -58.04 -65.62 -29.00 -11.96 -2.39 1.01 5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.64 0.64 0.61 0.53 0.86 -10.35%

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