[BINTAI] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 95.73%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 446,592 448,958 402,029 344,796 377,088 333,491 320,710 24.62%
PBT 7,382 6,294 3,299 6,900 -5,066 -5,328 -442 -
Tax -9,422 -11,165 -3,711 -3,595 -5,814 -4,418 -4,977 52.85%
NP -2,040 -4,871 -412 3,305 -10,880 -9,746 -5,419 -47.77%
-
NP to SH 1,511 -1,697 -4,649 -819 -19,188 -17,719 -14,483 -
-
Tax Rate 127.63% 177.39% 112.49% 52.10% - - - -
Total Cost 448,632 453,829 402,441 341,491 387,968 343,237 326,129 23.61%
-
Net Worth 59,983 63,183 58,025 62,210 60,135 64,284 59,719 0.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,983 63,183 58,025 62,210 60,135 64,284 59,719 0.29%
NOSH 101,666 101,909 101,799 101,984 101,924 103,684 100,000 1.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.46% -1.08% -0.10% 0.96% -2.89% -2.92% -1.69% -
ROE 2.52% -2.69% -8.01% -1.32% -31.91% -27.56% -24.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 439.27 440.55 394.92 338.09 369.97 321.64 320.71 23.26%
EPS 1.49 -1.67 -4.57 -0.80 -18.83 -17.09 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.57 0.61 0.59 0.62 0.5972 -0.80%
Adjusted Per Share Value based on latest NOSH - 101,984
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.61 36.80 32.95 28.26 30.91 27.34 26.29 24.62%
EPS 0.12 -0.14 -0.38 -0.07 -1.57 -1.45 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0518 0.0476 0.051 0.0493 0.0527 0.049 0.27%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.305 0.315 0.345 0.295 0.31 0.35 0.58 -
P/RPS 0.07 0.07 0.09 0.09 0.08 0.11 0.18 -46.62%
P/EPS 20.52 -18.92 -7.55 -36.73 -1.65 -2.05 -4.00 -
EY 4.87 -5.29 -13.24 -2.72 -60.73 -48.83 -24.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.61 0.48 0.53 0.56 0.97 -33.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 -
Price 0.345 0.315 0.30 0.37 0.32 0.32 0.41 -
P/RPS 0.08 0.07 0.08 0.11 0.09 0.10 0.13 -27.58%
P/EPS 23.21 -18.92 -6.57 -46.07 -1.70 -1.87 -2.83 -
EY 4.31 -5.29 -15.22 -2.17 -58.83 -53.40 -35.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.53 0.61 0.54 0.52 0.69 -10.90%

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