[BINTAI] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 1301.42%
YoY- 234.77%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 780,981 1,066,581 964,257 981,520 810,995 413,527 382,054 60.99%
PBT -24,333 -22,404 -19,954 17,450 6,597 4,841 4,592 -
Tax 3,357 1,887 804 -7,570 -5,892 -4,389 -4,243 -
NP -20,976 -20,517 -19,150 9,880 705 452 349 -
-
NP to SH -20,976 -20,517 -19,150 9,880 705 452 349 -
-
Tax Rate - - - 43.38% 89.31% 90.66% 92.40% -
Total Cost 801,957 1,087,098 983,407 971,640 810,290 413,075 381,705 63.96%
-
Net Worth 83,547 86,154 89,332 109,609 110,306 108,965 103,894 -13.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,558 1,558 1,558 1,558 -
Div Payout % - - - 15.77% 221.05% 344.78% 446.54% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 83,547 86,154 89,332 109,609 110,306 108,965 103,894 -13.51%
NOSH 101,886 106,363 103,874 104,390 104,062 103,776 103,894 -1.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.69% -1.92% -1.99% 1.01% 0.09% 0.11% 0.09% -
ROE -25.11% -23.81% -21.44% 9.01% 0.64% 0.41% 0.34% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 766.52 1,002.77 928.29 940.24 779.33 398.48 367.73 63.10%
EPS -20.59 -19.29 -18.44 9.46 0.68 0.44 0.34 -
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 0.82 0.81 0.86 1.05 1.06 1.05 1.00 -12.38%
Adjusted Per Share Value based on latest NOSH - 104,390
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 64.02 87.43 79.04 80.45 66.48 33.90 31.32 60.99%
EPS -1.72 -1.68 -1.57 0.81 0.06 0.04 0.03 -
DPS 0.00 0.00 0.00 0.13 0.13 0.13 0.13 -
NAPS 0.0685 0.0706 0.0732 0.0898 0.0904 0.0893 0.0852 -13.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.00 1.00 1.13 1.20 1.15 1.39 1.98 -
P/RPS 0.13 0.10 0.12 0.13 0.15 0.35 0.54 -61.26%
P/EPS -4.86 -5.18 -6.13 12.68 169.75 319.13 589.43 -
EY -20.59 -19.29 -16.31 7.89 0.59 0.31 0.17 -
DY 0.00 0.00 0.00 1.25 1.30 1.08 0.76 -
P/NAPS 1.22 1.23 1.31 1.14 1.08 1.32 1.98 -27.56%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 24/08/05 31/05/05 24/02/05 24/11/04 26/08/04 31/05/04 -
Price 1.00 0.98 1.02 1.13 1.23 1.28 1.45 -
P/RPS 0.13 0.10 0.11 0.12 0.16 0.32 0.39 -51.89%
P/EPS -4.86 -5.08 -5.53 11.94 181.56 293.88 431.65 -
EY -20.59 -19.68 -18.07 8.38 0.55 0.34 0.23 -
DY 0.00 0.00 0.00 1.33 1.22 1.17 1.03 -
P/NAPS 1.22 1.21 1.19 1.08 1.16 1.22 1.45 -10.86%

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