[BINTAI] QoQ TTM Result on 30-Sep-2022 [#2]

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -11.09%
YoY- 223.48%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 95,133 115,857 131,740 138,312 114,898 96,278 75,594 16.61%
PBT -120,635 -116,631 -1,300 3,206 3,257 3,544 -334 5026.67%
Tax 398 398 -6 -5 -5 -5 -3,386 -
NP -120,237 -116,233 -1,306 3,201 3,252 3,539 -3,720 921.16%
-
NP to SH -55,842 -51,988 -552 3,745 4,212 4,600 -2,519 693.63%
-
Tax Rate - - - 0.16% 0.15% 0.14% - -
Total Cost 215,370 232,090 133,046 135,111 111,646 92,739 79,314 94.99%
-
Net Worth 89,376 88,141 178,574 195,706 188,487 12,500,488 175,900 -36.40%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 89,376 88,141 178,574 195,706 188,487 12,500,488 175,900 -36.40%
NOSH 938,454 893,140 853,140 853,140 853,140 738,573 496,459 53.05%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -126.39% -100.32% -0.99% 2.31% 2.83% 3.68% -4.92% -
ROE -62.48% -58.98% -0.31% 1.91% 2.23% 0.04% -1.43% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.64 13.78 16.23 17.67 15.24 20.03 17.19 -27.43%
EPS -6.25 -6.18 -0.07 0.48 0.56 0.96 -0.57 395.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1048 0.22 0.25 0.25 26.00 0.40 -60.41%
Adjusted Per Share Value based on latest NOSH - 853,140
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 7.80 9.50 10.80 11.34 9.42 7.89 6.20 16.58%
EPS -4.58 -4.26 -0.05 0.31 0.35 0.38 -0.21 685.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0722 0.1464 0.1604 0.1545 10.2464 0.1442 -36.38%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.08 0.04 0.09 0.08 0.09 0.135 0.215 -
P/RPS 0.75 0.29 0.55 0.45 0.59 0.67 1.25 -28.92%
P/EPS -1.28 -0.65 -132.34 16.72 16.11 14.11 -37.53 -89.54%
EY -78.10 -154.53 -0.76 5.98 6.21 7.09 -2.66 857.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.38 0.41 0.32 0.36 0.01 0.54 30.04%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 24/11/22 26/08/22 27/05/22 24/02/22 -
Price 0.075 0.05 0.085 0.095 0.095 0.105 0.16 -
P/RPS 0.70 0.36 0.52 0.54 0.62 0.52 0.93 -17.29%
P/EPS -1.20 -0.81 -124.99 19.86 17.01 10.97 -27.93 -87.80%
EY -83.31 -123.63 -0.80 5.04 5.88 9.11 -3.58 719.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.48 0.39 0.38 0.38 0.00 0.40 52.23%

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