[BINTAI] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 98.83%
YoY- 98.79%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 198,216 194,782 189,574 153,747 128,890 89,214 82,583 78.98%
PBT -7,977 1,816 1,796 -441 -7,815 -14,289 -14,353 -32.33%
Tax 646 -63 -650 341 -728 2,858 3,489 -67.41%
NP -7,331 1,753 1,146 -100 -8,543 -11,431 -10,864 -23.01%
-
NP to SH -7,331 1,753 1,146 -100 -8,543 -11,431 -10,864 -23.01%
-
Tax Rate - 3.47% 36.19% - - - - -
Total Cost 205,547 193,029 188,428 153,847 137,433 100,645 93,447 68.89%
-
Net Worth 101,805 103,611 111,103 111,240 37,125 116,546 113,192 -6.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,029 1,029 1,029 1,029 2,588 2,588 2,588 -45.83%
Div Payout % 0.00% 58.76% 89.88% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 101,805 103,611 111,103 111,240 37,125 116,546 113,192 -6.80%
NOSH 103,883 103,611 103,834 102,999 34,375 106,923 103,846 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -3.70% 0.90% 0.60% -0.07% -6.63% -12.81% -13.16% -
ROE -7.20% 1.69% 1.03% -0.09% -23.01% -9.81% -9.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 190.81 187.99 182.57 149.27 374.95 83.44 79.52 78.94%
EPS -7.06 1.69 1.10 -0.10 -24.85 -10.69 -10.46 -22.99%
DPS 1.00 0.99 0.99 1.00 7.53 2.42 2.49 -45.47%
NAPS 0.98 1.00 1.07 1.08 1.08 1.09 1.09 -6.82%
Adjusted Per Share Value based on latest NOSH - 102,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.25 15.97 15.54 12.60 10.56 7.31 6.77 78.98%
EPS -0.60 0.14 0.09 -0.01 -0.70 -0.94 -0.89 -23.05%
DPS 0.08 0.08 0.08 0.08 0.21 0.21 0.21 -47.35%
NAPS 0.0834 0.0849 0.0911 0.0912 0.0304 0.0955 0.0928 -6.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.19 2.23 2.06 4.40 4.98 5.35 6.05 -
P/RPS 1.15 1.19 1.13 2.95 1.33 6.41 7.61 -71.53%
P/EPS -31.03 131.80 186.65 -4,532.00 -20.04 -50.04 -57.83 -33.89%
EY -3.22 0.76 0.54 -0.02 -4.99 -2.00 -1.73 51.14%
DY 0.46 0.45 0.48 0.23 1.51 0.45 0.41 7.95%
P/NAPS 2.23 2.23 1.93 4.07 4.61 4.91 5.55 -45.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 28/08/03 30/05/03 27/02/03 29/11/02 28/08/02 -
Price 2.18 2.29 2.42 1.84 4.70 5.20 5.35 -
P/RPS 1.14 1.22 1.33 1.23 1.25 6.23 6.73 -69.28%
P/EPS -30.89 135.35 219.27 -1,895.20 -18.91 -48.64 -51.14 -28.47%
EY -3.24 0.74 0.46 -0.05 -5.29 -2.06 -1.96 39.67%
DY 0.46 0.43 0.41 0.54 1.60 0.47 0.47 -1.41%
P/NAPS 2.22 2.29 2.26 1.70 4.35 4.77 4.91 -41.00%

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