[BINTAI] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -775.53%
YoY- -149.86%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 128,890 89,214 82,583 84,402 88,090 109,370 190,898 -22.98%
PBT -7,815 -14,289 -14,353 -10,624 -509 9,454 16,730 -
Tax -728 2,858 3,489 2,342 1,735 -2,831 -5,009 -72.25%
NP -8,543 -11,431 -10,864 -8,282 1,226 6,623 11,721 -
-
NP to SH -8,543 -11,431 -10,864 -8,282 1,226 6,623 11,721 -
-
Tax Rate - - - - - 29.94% 29.94% -
Total Cost 137,433 100,645 93,447 92,684 86,864 102,747 179,177 -16.16%
-
Net Worth 37,125 116,546 113,192 111,836 120,924 83,058 82,835 -41.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,588 2,588 2,588 2,588 4,116 4,116 4,116 -26.54%
Div Payout % 0.00% 0.00% 0.00% 0.00% 335.75% 62.15% 35.12% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 37,125 116,546 113,192 111,836 120,924 83,058 82,835 -41.34%
NOSH 34,375 106,923 103,846 103,552 82,824 83,058 82,835 -44.27%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -6.63% -12.81% -13.16% -9.81% 1.39% 6.06% 6.14% -
ROE -23.01% -9.81% -9.60% -7.41% 1.01% 7.97% 14.15% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 374.95 83.44 79.52 81.51 106.36 131.68 230.45 38.21%
EPS -24.85 -10.69 -10.46 -8.00 1.48 7.97 14.15 -
DPS 7.53 2.42 2.49 2.50 5.00 4.96 4.97 31.81%
NAPS 1.08 1.09 1.09 1.08 1.46 1.00 1.00 5.24%
Adjusted Per Share Value based on latest NOSH - 103,552
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.56 7.31 6.77 6.92 7.22 8.96 15.65 -23.01%
EPS -0.70 -0.94 -0.89 -0.68 0.10 0.54 0.96 -
DPS 0.21 0.21 0.21 0.21 0.34 0.34 0.34 -27.41%
NAPS 0.0304 0.0955 0.0928 0.0917 0.0991 0.0681 0.0679 -41.39%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 4.98 5.35 6.05 6.00 6.30 6.00 5.95 -
P/RPS 1.33 6.41 7.61 7.36 5.92 4.56 2.58 -35.63%
P/EPS -20.04 -50.04 -57.83 -75.02 425.61 75.25 42.05 -
EY -4.99 -2.00 -1.73 -1.33 0.23 1.33 2.38 -
DY 1.51 0.45 0.41 0.42 0.79 0.83 0.84 47.68%
P/NAPS 4.61 4.91 5.55 5.56 4.32 6.00 5.95 -15.60%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 28/08/02 31/05/02 22/02/02 29/11/01 29/08/01 -
Price 4.70 5.20 5.35 6.00 6.25 6.95 6.25 -
P/RPS 1.25 6.23 6.73 7.36 5.88 5.28 2.71 -40.21%
P/EPS -18.91 -48.64 -51.14 -75.02 422.23 87.16 44.17 -
EY -5.29 -2.06 -1.96 -1.33 0.24 1.15 2.26 -
DY 1.60 0.47 0.47 0.42 0.80 0.71 0.80 58.53%
P/NAPS 4.35 4.77 4.91 5.56 4.28 6.95 6.25 -21.41%

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