[BINTAI] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -518.2%
YoY- 14.19%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 810,995 413,527 382,054 198,216 194,782 189,574 153,747 202.10%
PBT 6,597 4,841 4,592 -7,977 1,816 1,796 -441 -
Tax -5,892 -4,389 -4,243 646 -63 -650 341 -
NP 705 452 349 -7,331 1,753 1,146 -100 -
-
NP to SH 705 452 349 -7,331 1,753 1,146 -100 -
-
Tax Rate 89.31% 90.66% 92.40% - 3.47% 36.19% - -
Total Cost 810,290 413,075 381,705 205,547 193,029 188,428 153,847 201.80%
-
Net Worth 110,306 108,965 103,894 101,805 103,611 111,103 111,240 -0.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,558 1,558 1,558 1,029 1,029 1,029 1,029 31.75%
Div Payout % 221.05% 344.78% 446.54% 0.00% 58.76% 89.88% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 110,306 108,965 103,894 101,805 103,611 111,103 111,240 -0.55%
NOSH 104,062 103,776 103,894 103,883 103,611 103,834 102,999 0.68%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.09% 0.11% 0.09% -3.70% 0.90% 0.60% -0.07% -
ROE 0.64% 0.41% 0.34% -7.20% 1.69% 1.03% -0.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 779.33 398.48 367.73 190.81 187.99 182.57 149.27 200.04%
EPS 0.68 0.44 0.34 -7.06 1.69 1.10 -0.10 -
DPS 1.50 1.50 1.50 1.00 0.99 0.99 1.00 30.94%
NAPS 1.06 1.05 1.00 0.98 1.00 1.07 1.08 -1.23%
Adjusted Per Share Value based on latest NOSH - 103,883
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 66.48 33.90 31.32 16.25 15.97 15.54 12.60 202.15%
EPS 0.06 0.04 0.03 -0.60 0.14 0.09 -0.01 -
DPS 0.13 0.13 0.13 0.08 0.08 0.08 0.08 38.09%
NAPS 0.0904 0.0893 0.0852 0.0834 0.0849 0.0911 0.0912 -0.58%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.15 1.39 1.98 2.19 2.23 2.06 4.40 -
P/RPS 0.15 0.35 0.54 1.15 1.19 1.13 2.95 -86.20%
P/EPS 169.75 319.13 589.43 -31.03 131.80 186.65 -4,532.00 -
EY 0.59 0.31 0.17 -3.22 0.76 0.54 -0.02 -
DY 1.30 1.08 0.76 0.46 0.45 0.48 0.23 216.30%
P/NAPS 1.08 1.32 1.98 2.23 2.23 1.93 4.07 -58.60%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 26/08/04 31/05/04 26/02/04 20/11/03 28/08/03 30/05/03 -
Price 1.23 1.28 1.45 2.18 2.29 2.42 1.84 -
P/RPS 0.16 0.32 0.39 1.14 1.22 1.33 1.23 -74.23%
P/EPS 181.56 293.88 431.65 -30.89 135.35 219.27 -1,895.20 -
EY 0.55 0.34 0.23 -3.24 0.74 0.46 -0.05 -
DY 1.22 1.17 1.03 0.46 0.43 0.41 0.54 71.92%
P/NAPS 1.16 1.22 1.45 2.22 2.29 2.26 1.70 -22.43%

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