[BINTAI] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 133.28%
YoY- 113.68%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 343,397 297,898 232,494 187,248 177,186 145,044 148,835 74.34%
PBT 3,690 3,957 6,263 5,639 -11,918 -19,563 -26,774 -
Tax -372 -184 -86 -235 -160 -398 -599 -27.14%
NP 3,318 3,773 6,177 5,404 -12,078 -19,961 -27,373 -
-
NP to SH -587 -266 3,773 4,103 -12,329 -19,088 -26,502 -92.05%
-
Tax Rate 10.08% 4.65% 1.37% 4.17% - - - -
Total Cost 340,079 294,125 226,317 181,844 189,264 165,005 176,208 54.82%
-
Net Worth 61,963 63,230 64,331 63,550 64,066 64,433 62,264 -0.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 61,963 63,230 64,331 63,550 64,066 64,433 62,264 -0.32%
NOSH 101,578 101,984 102,114 102,500 103,333 103,924 103,774 -1.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.97% 1.27% 2.66% 2.89% -6.82% -13.76% -18.39% -
ROE -0.95% -0.42% 5.86% 6.46% -19.24% -29.62% -42.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 338.06 292.10 227.68 182.68 171.47 139.57 143.42 76.83%
EPS -0.58 -0.26 3.69 4.00 -11.93 -18.37 -25.54 -91.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.62 0.62 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.15 24.42 19.06 15.35 14.52 11.89 12.20 74.34%
EPS -0.05 -0.02 0.31 0.34 -1.01 -1.56 -2.17 -91.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0518 0.0527 0.0521 0.0525 0.0528 0.051 -0.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.44 0.29 0.18 0.11 0.43 0.35 -
P/RPS 0.10 0.15 0.13 0.10 0.06 0.31 0.24 -44.12%
P/EPS -60.57 -168.70 7.85 4.50 -0.92 -2.34 -1.37 1141.73%
EY -1.65 -0.59 12.74 22.24 -108.47 -42.71 -72.97 -91.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.46 0.29 0.18 0.69 0.58 -1.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.47 0.39 0.41 0.27 0.29 0.25 0.44 -
P/RPS 0.14 0.13 0.18 0.15 0.17 0.18 0.31 -41.05%
P/EPS -81.33 -149.53 11.10 6.75 -2.43 -1.36 -1.72 1198.46%
EY -1.23 -0.67 9.01 14.83 -41.14 -73.47 -58.04 -92.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.65 0.44 0.47 0.40 0.73 3.61%

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