[BINTAI] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -293.83%
YoY- -5587.11%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 661,050 780,981 1,066,581 964,257 981,520 810,995 413,527 36.59%
PBT -23,938 -24,333 -22,404 -19,954 17,450 6,597 4,841 -
Tax 4,094 3,357 1,887 804 -7,570 -5,892 -4,389 -
NP -19,844 -20,976 -20,517 -19,150 9,880 705 452 -
-
NP to SH -19,844 -20,976 -20,517 -19,150 9,880 705 452 -
-
Tax Rate - - - - 43.38% 89.31% 90.66% -
Total Cost 680,894 801,957 1,087,098 983,407 971,640 810,290 413,075 39.41%
-
Net Worth 84,627 83,547 86,154 89,332 109,609 110,306 108,965 -15.46%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 1,558 1,558 1,558 -
Div Payout % - - - - 15.77% 221.05% 344.78% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 84,627 83,547 86,154 89,332 109,609 110,306 108,965 -15.46%
NOSH 101,960 101,886 106,363 103,874 104,390 104,062 103,776 -1.16%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.00% -2.69% -1.92% -1.99% 1.01% 0.09% 0.11% -
ROE -23.45% -25.11% -23.81% -21.44% 9.01% 0.64% 0.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 648.34 766.52 1,002.77 928.29 940.24 779.33 398.48 38.21%
EPS -19.46 -20.59 -19.29 -18.44 9.46 0.68 0.44 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 0.83 0.82 0.81 0.86 1.05 1.06 1.05 -14.47%
Adjusted Per Share Value based on latest NOSH - 103,874
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.18 64.02 87.43 79.04 80.45 66.48 33.90 36.58%
EPS -1.63 -1.72 -1.68 -1.57 0.81 0.06 0.04 -
DPS 0.00 0.00 0.00 0.00 0.13 0.13 0.13 -
NAPS 0.0694 0.0685 0.0706 0.0732 0.0898 0.0904 0.0893 -15.43%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.03 1.00 1.00 1.13 1.20 1.15 1.39 -
P/RPS 0.16 0.13 0.10 0.12 0.13 0.15 0.35 -40.57%
P/EPS -5.29 -4.86 -5.18 -6.13 12.68 169.75 319.13 -
EY -18.90 -20.59 -19.29 -16.31 7.89 0.59 0.31 -
DY 0.00 0.00 0.00 0.00 1.25 1.30 1.08 -
P/NAPS 1.24 1.22 1.23 1.31 1.14 1.08 1.32 -4.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 23/11/05 24/08/05 31/05/05 24/02/05 24/11/04 26/08/04 -
Price 1.01 1.00 0.98 1.02 1.13 1.23 1.28 -
P/RPS 0.16 0.13 0.10 0.11 0.12 0.16 0.32 -36.92%
P/EPS -5.19 -4.86 -5.08 -5.53 11.94 181.56 293.88 -
EY -19.27 -20.59 -19.68 -18.07 8.38 0.55 0.34 -
DY 0.00 0.00 0.00 0.00 1.33 1.22 1.17 -
P/NAPS 1.22 1.22 1.21 1.19 1.08 1.16 1.22 0.00%

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