[BINTAI] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -706.31%
YoY- -196.13%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 599,839 547,291 477,604 484,039 499,485 494,273 473,866 16.96%
PBT -7,465 -20,721 -24,484 -10,078 869 7,849 5,605 -
Tax -6,197 -6,968 -6,923 -722 1,618 2,439 2,444 -
NP -13,662 -27,689 -31,407 -10,800 2,487 10,288 8,049 -
-
NP to SH -18,041 -32,300 -36,080 -16,231 -2,013 7,112 6,035 -
-
Tax Rate - - - - -186.19% -31.07% -43.60% -
Total Cost 613,501 574,980 509,011 494,839 496,998 483,985 465,817 20.09%
-
Net Worth 59,526 53,199 46,316 98,613 101,914 87,172 66,245 -6.86%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 59,526 53,199 46,316 98,613 101,914 87,172 66,245 -6.86%
NOSH 214,590 189,999 178,141 186,064 172,737 132,078 101,916 64.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.28% -5.06% -6.58% -2.23% 0.50% 2.08% 1.70% -
ROE -30.31% -60.71% -77.90% -16.46% -1.98% 8.16% 9.11% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 282.15 288.05 268.10 260.15 289.16 374.23 464.95 -28.25%
EPS -8.49 -17.00 -20.25 -8.72 -1.17 5.38 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.28 0.26 0.53 0.59 0.66 0.65 -42.87%
Adjusted Per Share Value based on latest NOSH - 186,064
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.17 44.86 39.15 39.68 40.94 40.51 38.84 16.97%
EPS -1.48 -2.65 -2.96 -1.33 -0.17 0.58 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0436 0.038 0.0808 0.0835 0.0715 0.0543 -6.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.195 0.20 0.27 0.32 0.255 0.29 0.31 -
P/RPS 0.07 0.07 0.10 0.12 0.09 0.08 0.07 0.00%
P/EPS -2.30 -1.18 -1.33 -3.67 -21.88 5.39 5.24 -
EY -43.52 -85.00 -75.01 -27.26 -4.57 18.57 19.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 1.04 0.60 0.43 0.44 0.48 28.51%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 18/08/16 31/05/16 23/02/16 25/11/15 25/08/15 28/05/15 -
Price 0.18 0.20 0.235 0.315 0.32 0.25 0.225 -
P/RPS 0.06 0.07 0.09 0.12 0.11 0.07 0.05 12.88%
P/EPS -2.12 -1.18 -1.16 -3.61 -27.46 4.64 3.80 -
EY -47.15 -85.00 -86.19 -27.69 -3.64 21.54 26.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.90 0.59 0.54 0.38 0.35 49.37%

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