[BINTAI] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -356.28%
YoY- -520.57%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 494,273 473,866 395,194 340,570 345,859 383,908 446,592 7.01%
PBT 7,849 5,605 -4,462 -6,816 3,622 6,041 7,382 4.18%
Tax 2,439 2,444 217 -2,403 -10,303 -10,577 -9,422 -
NP 10,288 8,049 -4,245 -9,219 -6,681 -4,536 -2,040 -
-
NP to SH 7,112 6,035 -5,481 -10,531 -2,308 -1,506 1,511 181.65%
-
Tax Rate -31.07% -43.60% - - 284.46% 175.09% 127.63% -
Total Cost 483,985 465,817 399,439 349,789 352,540 388,444 448,632 5.20%
-
Net Worth 87,172 66,245 55,058 47,887 53,024 58,072 59,983 28.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 87,172 66,245 55,058 47,887 53,024 58,072 59,983 28.38%
NOSH 132,078 101,916 101,959 101,887 101,970 101,882 101,666 19.11%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.08% 1.70% -1.07% -2.71% -1.93% -1.18% -0.46% -
ROE 8.16% 9.11% -9.95% -21.99% -4.35% -2.59% 2.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 374.23 464.95 387.60 334.26 339.18 376.82 439.27 -10.15%
EPS 5.38 5.92 -5.38 -10.34 -2.26 -1.48 1.49 135.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.54 0.47 0.52 0.57 0.59 7.78%
Adjusted Per Share Value based on latest NOSH - 101,887
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 40.51 38.84 32.39 27.92 28.35 31.47 36.61 7.00%
EPS 0.58 0.49 -0.45 -0.86 -0.19 -0.12 0.12 186.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0543 0.0451 0.0393 0.0435 0.0476 0.0492 28.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.29 0.31 0.27 0.36 0.425 0.315 0.305 -
P/RPS 0.08 0.07 0.07 0.11 0.13 0.08 0.07 9.33%
P/EPS 5.39 5.24 -5.02 -3.48 -18.78 -21.31 20.52 -59.08%
EY 18.57 19.10 -19.91 -28.71 -5.33 -4.69 4.87 144.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.50 0.77 0.82 0.55 0.52 -10.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 -
Price 0.25 0.225 0.29 0.345 0.385 0.32 0.345 -
P/RPS 0.07 0.05 0.07 0.10 0.11 0.08 0.08 -8.53%
P/EPS 4.64 3.80 -5.39 -3.34 -17.01 -21.65 23.21 -65.91%
EY 21.54 26.32 -18.54 -29.96 -5.88 -4.62 4.31 193.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.54 0.73 0.74 0.56 0.58 -24.62%

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