[BINTAI] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 5569.31%
YoY- 922.96%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 299,624 808,124 398,828 272,936 129,628 136,904 326,928 -1.44%
PBT 5,400 964 10,764 9,768 820 15,736 42,508 -29.08%
Tax -3,768 -496 -4,828 -4,244 -280 -4,868 -12,080 -17.64%
NP 1,632 468 5,936 5,524 540 10,868 30,428 -38.57%
-
NP to SH 1,632 468 5,936 5,524 540 10,868 30,428 -38.57%
-
Tax Rate 69.78% 51.45% 44.85% 43.45% 34.15% 30.94% 28.42% -
Total Cost 297,992 807,656 392,892 267,412 129,088 126,036 296,500 0.08%
-
Net Worth 87,719 86,154 108,965 111,103 113,192 122,596 117,030 -4.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 87,719 86,154 108,965 111,103 113,192 122,596 117,030 -4.68%
NOSH 101,999 106,363 103,776 103,834 103,846 82,835 55,203 10.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.54% 0.06% 1.49% 2.02% 0.42% 7.94% 9.31% -
ROE 1.86% 0.54% 5.45% 4.97% 0.48% 8.86% 26.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 293.75 759.77 384.32 262.86 124.83 165.27 592.23 -11.02%
EPS 1.60 0.44 5.72 5.32 0.52 13.12 55.12 -44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 1.05 1.07 1.09 1.48 2.12 -13.95%
Adjusted Per Share Value based on latest NOSH - 103,834
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.56 66.24 32.69 22.37 10.63 11.22 26.80 -1.44%
EPS 0.13 0.04 0.49 0.45 0.04 0.89 2.49 -38.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0706 0.0893 0.0911 0.0928 0.1005 0.0959 -4.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 1.00 1.39 2.06 6.05 5.95 7.60 -
P/RPS 0.34 0.13 0.36 0.78 4.85 3.60 1.28 -19.81%
P/EPS 61.88 227.27 24.30 38.72 1,163.46 45.35 13.79 28.41%
EY 1.62 0.44 4.12 2.58 0.09 2.21 7.25 -22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.32 1.93 5.55 4.02 3.58 -17.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 24/08/05 26/08/04 28/08/03 28/08/02 29/08/01 24/08/00 -
Price 0.99 0.98 1.28 2.42 5.35 6.25 9.60 -
P/RPS 0.34 0.13 0.33 0.92 4.29 3.78 1.62 -22.90%
P/EPS 61.88 222.73 22.38 45.49 1,028.85 47.64 17.42 23.51%
EY 1.62 0.45 4.47 2.20 0.10 2.10 5.74 -19.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.21 1.22 2.26 4.91 4.22 4.53 -20.41%

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