[BINTAI] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 106.52%
YoY- -95.03%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 808,124 398,828 272,936 129,628 136,904 326,928 530,572 -0.44%
PBT 964 10,764 9,768 820 15,736 42,508 74,548 4.73%
Tax -496 -4,828 -4,244 -280 -4,868 -12,080 -21,792 4.10%
NP 468 5,936 5,524 540 10,868 30,428 52,756 5.15%
-
NP to SH 468 5,936 5,524 540 10,868 30,428 52,756 5.15%
-
Tax Rate 51.45% 44.85% 43.45% 34.15% 30.94% 28.42% 29.23% -
Total Cost 807,656 392,892 267,412 129,088 126,036 296,500 477,816 -0.55%
-
Net Worth 86,154 108,965 111,103 113,192 122,596 117,030 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 86,154 108,965 111,103 113,192 122,596 117,030 0 -100.00%
NOSH 106,363 103,776 103,834 103,846 82,835 55,203 55,207 -0.69%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.06% 1.49% 2.02% 0.42% 7.94% 9.31% 9.94% -
ROE 0.54% 5.45% 4.97% 0.48% 8.86% 26.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 759.77 384.32 262.86 124.83 165.27 592.23 961.06 0.25%
EPS 0.44 5.72 5.32 0.52 13.12 55.12 95.56 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 1.05 1.07 1.09 1.48 2.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 103,846
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 66.24 32.69 22.37 10.63 11.22 26.80 43.49 -0.44%
EPS 0.04 0.49 0.45 0.04 0.89 2.49 4.32 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0893 0.0911 0.0928 0.1005 0.0959 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.00 1.39 2.06 6.05 5.95 7.60 0.00 -
P/RPS 0.13 0.36 0.78 4.85 3.60 1.28 0.00 -100.00%
P/EPS 227.27 24.30 38.72 1,163.46 45.35 13.79 0.00 -100.00%
EY 0.44 4.12 2.58 0.09 2.21 7.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.32 1.93 5.55 4.02 3.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 26/08/04 28/08/03 28/08/02 29/08/01 24/08/00 - -
Price 0.98 1.28 2.42 5.35 6.25 9.60 0.00 -
P/RPS 0.13 0.33 0.92 4.29 3.78 1.62 0.00 -100.00%
P/EPS 222.73 22.38 45.49 1,028.85 47.64 17.42 0.00 -100.00%
EY 0.45 4.47 2.20 0.10 2.10 5.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.22 2.26 4.91 4.22 4.53 0.00 -100.00%

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