[BINTAI] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -67.4%
YoY- -60.72%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 85,847 89,957 89,868 95,058 116,219 140,985 147,139 -30.10%
PBT -12,009 -12,458 108 2,032 7,287 11,081 722 -
Tax -1,112 -1,112 -1,112 339 395 191 -439 85.50%
NP -13,121 -13,570 -1,004 2,371 7,682 11,272 283 -
-
NP to SH -12,379 -12,892 -359 2,555 7,837 11,395 335 -
-
Tax Rate - - 1,029.63% -16.68% -5.42% -1.72% 60.80% -
Total Cost 98,968 103,527 90,872 92,687 108,537 129,713 146,856 -23.07%
-
Net Worth 85,668 74,756 77,650 83,402 86,278 92,030 80,526 4.20%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 85,668 74,756 77,650 83,402 86,278 92,030 80,526 4.20%
NOSH 318,291 289,591 289,591 289,591 289,591 289,591 289,591 6.48%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -15.28% -15.08% -1.12% 2.49% 6.61% 8.00% 0.19% -
ROE -14.45% -17.25% -0.46% 3.06% 9.08% 12.38% 0.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 27.06 48.13 31.25 33.05 40.41 49.02 51.16 -34.52%
EPS -3.90 -6.90 -0.12 0.89 2.73 3.96 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.40 0.27 0.29 0.30 0.32 0.28 -2.38%
Adjusted Per Share Value based on latest NOSH - 289,591
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.04 7.37 7.37 7.79 9.53 11.56 12.06 -30.08%
EPS -1.01 -1.06 -0.03 0.21 0.64 0.93 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0613 0.0636 0.0684 0.0707 0.0754 0.066 4.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.535 0.10 0.055 0.115 0.12 0.12 0.13 -
P/RPS 1.98 0.21 0.18 0.35 0.30 0.24 0.25 295.83%
P/EPS -13.71 -1.45 -44.06 12.94 4.40 3.03 111.60 -
EY -7.29 -68.98 -2.27 7.73 22.71 33.02 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.25 0.20 0.40 0.40 0.38 0.46 163.90%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 01/12/20 26/08/20 30/06/20 28/02/20 21/11/19 21/08/19 29/05/19 -
Price 0.835 0.70 0.10 0.10 0.115 0.125 0.12 -
P/RPS 3.09 1.45 0.32 0.30 0.28 0.25 0.23 462.46%
P/EPS -21.40 -10.15 -80.11 11.26 4.22 3.15 103.02 -
EY -4.67 -9.85 -1.25 8.88 23.70 31.70 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 1.75 0.37 0.34 0.38 0.39 0.43 271.05%

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