[BINTAI] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 39.24%
YoY- 32.46%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 545,479 650,969 682,789 649,046 599,839 547,291 477,604 9.25%
PBT -13,077 -20,001 -13,439 -1,269 -7,465 -20,721 -24,484 -34.14%
Tax -2,428 -724 -475 -6,230 -6,197 -6,968 -6,923 -50.23%
NP -15,505 -20,725 -13,914 -7,499 -13,662 -27,689 -31,407 -37.50%
-
NP to SH -9,934 -17,156 -11,676 -10,962 -18,041 -32,300 -36,080 -57.64%
-
Tax Rate - - - - - - - -
Total Cost 560,984 671,694 696,703 656,545 613,501 574,980 509,011 6.68%
-
Net Worth 94,906 74,774 49,983 60,114 59,526 53,199 46,316 61.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 94,906 74,774 49,983 60,114 59,526 53,199 46,316 61.25%
NOSH 289,591 289,591 217,320 214,693 214,590 189,999 178,141 38.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.84% -3.18% -2.04% -1.16% -2.28% -5.06% -6.58% -
ROE -10.47% -22.94% -23.36% -18.24% -30.31% -60.71% -77.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 189.67 226.35 314.19 302.31 282.15 288.05 268.10 -20.58%
EPS -3.45 -5.97 -5.37 -5.11 -8.49 -17.00 -20.25 -69.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.26 0.23 0.28 0.28 0.28 0.26 17.20%
Adjusted Per Share Value based on latest NOSH - 214,693
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.71 53.36 55.97 53.20 49.17 44.86 39.15 9.24%
EPS -0.81 -1.41 -0.96 -0.90 -1.48 -2.65 -2.96 -57.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0613 0.041 0.0493 0.0488 0.0436 0.038 61.16%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.165 0.205 0.24 0.22 0.195 0.20 0.27 -
P/RPS 0.09 0.09 0.08 0.07 0.07 0.07 0.10 -6.77%
P/EPS -4.78 -3.44 -4.47 -4.31 -2.30 -1.18 -1.33 134.44%
EY -20.93 -29.10 -22.39 -23.21 -43.52 -85.00 -75.01 -57.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.79 1.04 0.79 0.70 0.71 1.04 -38.60%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 30/11/16 18/08/16 31/05/16 -
Price 0.175 0.195 0.23 0.225 0.18 0.20 0.235 -
P/RPS 0.09 0.09 0.07 0.07 0.06 0.07 0.09 0.00%
P/EPS -5.07 -3.27 -4.28 -4.41 -2.12 -1.18 -1.16 167.08%
EY -19.74 -30.59 -23.36 -22.69 -47.15 -85.00 -86.19 -62.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 1.00 0.80 0.64 0.71 0.90 -29.72%

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