[BINTAI] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 25.26%
YoY- -796.82%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 194,782 189,574 153,747 128,890 89,214 82,583 84,402 74.54%
PBT 1,816 1,796 -441 -7,815 -14,289 -14,353 -10,624 -
Tax -63 -650 341 -728 2,858 3,489 2,342 -
NP 1,753 1,146 -100 -8,543 -11,431 -10,864 -8,282 -
-
NP to SH 1,753 1,146 -100 -8,543 -11,431 -10,864 -8,282 -
-
Tax Rate 3.47% 36.19% - - - - - -
Total Cost 193,029 188,428 153,847 137,433 100,645 93,447 92,684 63.01%
-
Net Worth 103,611 111,103 111,240 37,125 116,546 113,192 111,836 -4.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,029 1,029 1,029 2,588 2,588 2,588 2,588 -45.89%
Div Payout % 58.76% 89.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 103,611 111,103 111,240 37,125 116,546 113,192 111,836 -4.96%
NOSH 103,611 103,834 102,999 34,375 106,923 103,846 103,552 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.90% 0.60% -0.07% -6.63% -12.81% -13.16% -9.81% -
ROE 1.69% 1.03% -0.09% -23.01% -9.81% -9.60% -7.41% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 187.99 182.57 149.27 374.95 83.44 79.52 81.51 74.47%
EPS 1.69 1.10 -0.10 -24.85 -10.69 -10.46 -8.00 -
DPS 0.99 0.99 1.00 7.53 2.42 2.49 2.50 -46.04%
NAPS 1.00 1.07 1.08 1.08 1.09 1.09 1.08 -4.99%
Adjusted Per Share Value based on latest NOSH - 34,375
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.97 15.54 12.60 10.56 7.31 6.77 6.92 74.54%
EPS 0.14 0.09 -0.01 -0.70 -0.94 -0.89 -0.68 -
DPS 0.08 0.08 0.08 0.21 0.21 0.21 0.21 -47.41%
NAPS 0.0849 0.0911 0.0912 0.0304 0.0955 0.0928 0.0917 -5.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.23 2.06 4.40 4.98 5.35 6.05 6.00 -
P/RPS 1.19 1.13 2.95 1.33 6.41 7.61 7.36 -70.28%
P/EPS 131.80 186.65 -4,532.00 -20.04 -50.04 -57.83 -75.02 -
EY 0.76 0.54 -0.02 -4.99 -2.00 -1.73 -1.33 -
DY 0.45 0.48 0.23 1.51 0.45 0.41 0.42 4.70%
P/NAPS 2.23 1.93 4.07 4.61 4.91 5.55 5.56 -45.58%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 30/05/03 27/02/03 29/11/02 28/08/02 31/05/02 -
Price 2.29 2.42 1.84 4.70 5.20 5.35 6.00 -
P/RPS 1.22 1.33 1.23 1.25 6.23 6.73 7.36 -69.79%
P/EPS 135.35 219.27 -1,895.20 -18.91 -48.64 -51.14 -75.02 -
EY 0.74 0.46 -0.05 -5.29 -2.06 -1.96 -1.33 -
DY 0.43 0.41 0.54 1.60 0.47 0.47 0.42 1.57%
P/NAPS 2.29 2.26 1.70 4.35 4.77 4.91 5.56 -44.61%

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