[BINTAI] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -87.37%
YoY- -90.35%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 177,264 196,690 242,311 264,946 294,245 370,266 434,830 -44.93%
PBT -12,497 -3,008 2,783 5,545 7,215 7,474 7,363 -
Tax -2,180 -3,642 -4,222 -5,104 -2,613 -1,549 -1,277 42.69%
NP -14,677 -6,650 -1,439 441 4,602 5,925 6,086 -
-
NP to SH -14,164 -6,331 -1,292 489 3,872 5,195 5,356 -
-
Tax Rate - - 151.71% 92.05% 36.22% 20.73% 17.34% -
Total Cost 191,941 203,340 243,750 264,505 289,643 364,341 428,744 -41.39%
-
Net Worth 75,856 83,028 88,412 91,264 89,647 89,116 87,719 -9.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,856 83,028 88,412 91,264 89,647 89,116 87,719 -9.20%
NOSH 103,912 103,786 104,015 104,901 103,043 102,432 101,999 1.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -8.28% -3.38% -0.59% 0.17% 1.56% 1.60% 1.40% -
ROE -18.67% -7.63% -1.46% 0.54% 4.32% 5.83% 6.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 170.59 189.51 232.96 252.57 285.55 361.47 426.30 -45.60%
EPS -13.63 -6.10 -1.24 0.47 3.76 5.07 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.80 0.85 0.87 0.87 0.87 0.86 -10.32%
Adjusted Per Share Value based on latest NOSH - 104,901
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.53 16.12 19.86 21.72 24.12 30.35 35.64 -44.92%
EPS -1.16 -0.52 -0.11 0.04 0.32 0.43 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0681 0.0725 0.0748 0.0735 0.073 0.0719 -9.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.51 0.55 0.60 0.96 0.99 0.99 -
P/RPS 0.29 0.27 0.24 0.24 0.34 0.27 0.23 16.66%
P/EPS -3.67 -8.36 -44.28 128.71 25.55 19.52 18.85 -
EY -27.26 -11.96 -2.26 0.78 3.91 5.12 5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.65 0.69 1.10 1.14 1.15 -29.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 29/08/07 31/05/07 28/02/07 23/11/06 30/08/06 -
Price 0.47 0.51 0.52 0.46 0.75 0.97 0.99 -
P/RPS 0.28 0.27 0.22 0.18 0.26 0.27 0.23 13.97%
P/EPS -3.45 -8.36 -41.86 98.68 19.96 19.13 18.85 -
EY -29.00 -11.96 -2.39 1.01 5.01 5.23 5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.61 0.53 0.86 1.11 1.15 -32.26%

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