[BINTAI] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 27.98%
YoY- -201.5%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 232,494 187,248 177,186 145,044 148,835 149,831 177,264 19.83%
PBT 6,263 5,639 -11,918 -19,563 -26,774 -30,398 -12,497 -
Tax -86 -235 -160 -398 -599 -507 -2,180 -88.43%
NP 6,177 5,404 -12,078 -19,961 -27,373 -30,905 -14,677 -
-
NP to SH 3,773 4,103 -12,329 -19,088 -26,502 -29,992 -14,164 -
-
Tax Rate 1.37% 4.17% - - - - - -
Total Cost 226,317 181,844 189,264 165,005 176,208 180,736 191,941 11.62%
-
Net Worth 64,331 63,550 64,066 64,433 62,264 62,326 75,856 -10.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 64,331 63,550 64,066 64,433 62,264 62,326 75,856 -10.41%
NOSH 102,114 102,500 103,333 103,924 103,774 103,876 103,912 -1.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.66% 2.89% -6.82% -13.76% -18.39% -20.63% -8.28% -
ROE 5.86% 6.46% -19.24% -29.62% -42.56% -48.12% -18.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 227.68 182.68 171.47 139.57 143.42 144.24 170.59 21.24%
EPS 3.69 4.00 -11.93 -18.37 -25.54 -28.87 -13.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.62 0.60 0.60 0.73 -9.36%
Adjusted Per Share Value based on latest NOSH - 103,924
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 19.06 15.35 14.52 11.89 12.20 12.28 14.53 19.85%
EPS 0.31 0.34 -1.01 -1.56 -2.17 -2.46 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0527 0.0521 0.0525 0.0528 0.051 0.0511 0.0622 -10.46%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.18 0.11 0.43 0.35 0.50 0.50 -
P/RPS 0.13 0.10 0.06 0.31 0.24 0.35 0.29 -41.45%
P/EPS 7.85 4.50 -0.92 -2.34 -1.37 -1.73 -3.67 -
EY 12.74 22.24 -108.47 -42.71 -72.97 -57.75 -27.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.29 0.18 0.69 0.58 0.83 0.68 -22.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 29/05/08 28/02/08 -
Price 0.41 0.27 0.29 0.25 0.44 0.44 0.47 -
P/RPS 0.18 0.15 0.17 0.18 0.31 0.31 0.28 -25.53%
P/EPS 11.10 6.75 -2.43 -1.36 -1.72 -1.52 -3.45 -
EY 9.01 14.83 -41.14 -73.47 -58.04 -65.62 -29.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.44 0.47 0.40 0.73 0.73 0.64 1.03%

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