[BINTAI] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 189.04%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 340,570 345,859 383,908 446,592 448,958 402,029 344,796 -0.81%
PBT -6,816 3,622 6,041 7,382 6,294 3,299 6,900 -
Tax -2,403 -10,303 -10,577 -9,422 -11,165 -3,711 -3,595 -23.53%
NP -9,219 -6,681 -4,536 -2,040 -4,871 -412 3,305 -
-
NP to SH -10,531 -2,308 -1,506 1,511 -1,697 -4,649 -819 448.00%
-
Tax Rate - 284.46% 175.09% 127.63% 177.39% 112.49% 52.10% -
Total Cost 349,789 352,540 388,444 448,632 453,829 402,441 341,491 1.61%
-
Net Worth 47,887 53,024 58,072 59,983 63,183 58,025 62,210 -15.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 47,887 53,024 58,072 59,983 63,183 58,025 62,210 -15.99%
NOSH 101,887 101,970 101,882 101,666 101,909 101,799 101,984 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.71% -1.93% -1.18% -0.46% -1.08% -0.10% 0.96% -
ROE -21.99% -4.35% -2.59% 2.52% -2.69% -8.01% -1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 334.26 339.18 376.82 439.27 440.55 394.92 338.09 -0.75%
EPS -10.34 -2.26 -1.48 1.49 -1.67 -4.57 -0.80 449.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.57 0.59 0.62 0.57 0.61 -15.94%
Adjusted Per Share Value based on latest NOSH - 101,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.92 28.35 31.47 36.61 36.80 32.95 28.26 -0.80%
EPS -0.86 -0.19 -0.12 0.12 -0.14 -0.38 -0.07 431.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0435 0.0476 0.0492 0.0518 0.0476 0.051 -15.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.425 0.315 0.305 0.315 0.345 0.295 -
P/RPS 0.11 0.13 0.08 0.07 0.07 0.09 0.09 14.30%
P/EPS -3.48 -18.78 -21.31 20.52 -18.92 -7.55 -36.73 -79.18%
EY -28.71 -5.33 -4.69 4.87 -5.29 -13.24 -2.72 380.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.55 0.52 0.51 0.61 0.48 36.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 29/08/13 31/05/13 -
Price 0.345 0.385 0.32 0.345 0.315 0.30 0.37 -
P/RPS 0.10 0.11 0.08 0.08 0.07 0.08 0.11 -6.15%
P/EPS -3.34 -17.01 -21.65 23.21 -18.92 -6.57 -46.07 -82.58%
EY -29.96 -5.88 -4.62 4.31 -5.29 -15.22 -2.17 474.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.56 0.58 0.51 0.53 0.61 12.70%

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