[BINTAI] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 102.44%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 205,100 209,084 299,624 808,124 398,828 272,936 129,628 7.93%
PBT 8,848 -5,648 5,400 964 10,764 9,768 820 48.59%
Tax -608 -240 -3,768 -496 -4,828 -4,244 -280 13.78%
NP 8,240 -5,888 1,632 468 5,936 5,524 540 57.42%
-
NP to SH 8,468 -5,492 1,632 468 5,936 5,524 540 58.14%
-
Tax Rate 6.87% - 69.78% 51.45% 44.85% 43.45% 34.15% -
Total Cost 196,860 214,972 297,992 807,656 392,892 267,412 129,088 7.27%
-
Net Worth 62,264 88,412 87,719 86,154 108,965 111,103 113,192 -9.47%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 62,264 88,412 87,719 86,154 108,965 111,103 113,192 -9.47%
NOSH 103,774 104,015 101,999 106,363 103,776 103,834 103,846 -0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.02% -2.82% 0.54% 0.06% 1.49% 2.02% 0.42% -
ROE 13.60% -6.21% 1.86% 0.54% 5.45% 4.97% 0.48% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 197.64 201.01 293.75 759.77 384.32 262.86 124.83 7.95%
EPS 8.16 -5.28 1.60 0.44 5.72 5.32 0.52 58.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.85 0.86 0.81 1.05 1.07 1.09 -9.46%
Adjusted Per Share Value based on latest NOSH - 106,363
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 16.81 17.14 24.56 66.24 32.69 22.37 10.63 7.92%
EPS 0.69 -0.45 0.13 0.04 0.49 0.45 0.04 60.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0725 0.0719 0.0706 0.0893 0.0911 0.0928 -9.48%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.35 0.55 0.99 1.00 1.39 2.06 6.05 -
P/RPS 0.18 0.27 0.34 0.13 0.36 0.78 4.85 -42.21%
P/EPS 4.29 -10.42 61.88 227.27 24.30 38.72 1,163.46 -60.66%
EY 23.31 -9.60 1.62 0.44 4.12 2.58 0.09 152.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 1.15 1.23 1.32 1.93 5.55 -31.34%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 30/08/06 24/08/05 26/08/04 28/08/03 28/08/02 -
Price 0.44 0.52 0.99 0.98 1.28 2.42 5.35 -
P/RPS 0.22 0.26 0.34 0.13 0.33 0.92 4.29 -39.01%
P/EPS 5.39 -9.85 61.88 222.73 22.38 45.49 1,028.85 -58.29%
EY 18.55 -10.15 1.62 0.45 4.47 2.20 0.10 138.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.61 1.15 1.21 1.22 2.26 4.91 -27.19%

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