[BINTAI] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 74.21%
YoY- -15.59%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 189,096 377,292 279,504 386,084 205,100 209,084 299,624 -7.37%
PBT 1,392 24,896 -8,564 11,344 8,848 -5,648 5,400 -20.20%
Tax -632 -2,056 -400 -12 -608 -240 -3,768 -25.71%
NP 760 22,840 -8,964 11,332 8,240 -5,888 1,632 -11.94%
-
NP to SH -520 19,468 -9,960 7,148 8,468 -5,492 1,632 -
-
Tax Rate 45.40% 8.26% - 0.11% 6.87% - 69.78% -
Total Cost 188,336 354,452 288,468 374,752 196,860 214,972 297,992 -7.35%
-
Net Worth 59,719 71,274 59,188 64,331 62,264 88,412 87,719 -6.20%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 59,719 71,274 59,188 64,331 62,264 88,412 87,719 -6.20%
NOSH 100,000 101,820 102,049 102,114 103,774 104,015 101,999 -0.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.40% 6.05% -3.21% 2.94% 4.02% -2.82% 0.54% -
ROE -0.87% 27.31% -16.83% 11.11% 13.60% -6.21% 1.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 189.10 370.55 273.89 378.09 197.64 201.01 293.75 -7.07%
EPS -0.52 19.12 -9.76 7.00 8.16 -5.28 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5972 0.70 0.58 0.63 0.60 0.85 0.86 -5.89%
Adjusted Per Share Value based on latest NOSH - 102,114
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.50 30.93 22.91 31.65 16.81 17.14 24.56 -7.37%
EPS -0.04 1.60 -0.82 0.59 0.69 -0.45 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0584 0.0485 0.0527 0.051 0.0725 0.0719 -6.18%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.34 0.29 0.29 0.35 0.55 0.99 -
P/RPS 0.31 0.09 0.11 0.08 0.18 0.27 0.34 -1.52%
P/EPS -111.54 1.78 -2.97 4.14 4.29 -10.42 61.88 -
EY -0.90 56.24 -33.66 24.14 23.31 -9.60 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.49 0.50 0.46 0.58 0.65 1.15 -2.79%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 29/08/07 30/08/06 -
Price 0.41 0.325 0.30 0.41 0.44 0.52 0.99 -
P/RPS 0.22 0.09 0.11 0.11 0.22 0.26 0.34 -6.99%
P/EPS -78.85 1.70 -3.07 5.86 5.39 -9.85 61.88 -
EY -1.27 58.83 -32.53 17.07 18.55 -10.15 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.52 0.65 0.73 0.61 1.15 -8.15%

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