[BINTAI] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 94.52%
YoY- -102.67%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 347,460 265,832 418,028 189,096 377,292 279,504 386,084 -1.74%
PBT -13,712 -22,688 -13,012 1,392 24,896 -8,564 11,344 -
Tax -20 0 -1,096 -632 -2,056 -400 -12 8.88%
NP -13,732 -22,688 -14,108 760 22,840 -8,964 11,332 -
-
NP to SH -14,740 -19,048 -15,840 -520 19,468 -9,960 7,148 -
-
Tax Rate - - - 45.40% 8.26% - 0.11% -
Total Cost 361,192 288,520 432,136 188,336 354,452 288,468 374,752 -0.61%
-
Net Worth 87,172 53,024 58,025 59,719 71,274 59,188 64,331 5.19%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 87,172 53,024 58,025 59,719 71,274 59,188 64,331 5.19%
NOSH 132,078 101,970 101,799 100,000 101,820 102,049 102,114 4.37%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -3.95% -8.53% -3.37% 0.40% 6.05% -3.21% 2.94% -
ROE -16.91% -35.92% -27.30% -0.87% 27.31% -16.83% 11.11% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 263.07 260.70 410.64 189.10 370.55 273.89 378.09 -5.86%
EPS -11.16 -18.68 -15.56 -0.52 19.12 -9.76 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.52 0.57 0.5972 0.70 0.58 0.63 0.77%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.48 21.79 34.26 15.50 30.93 22.91 31.65 -1.74%
EPS -1.21 -1.56 -1.30 -0.04 1.60 -0.82 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0435 0.0476 0.049 0.0584 0.0485 0.0527 5.21%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.29 0.425 0.345 0.58 0.34 0.29 0.29 -
P/RPS 0.11 0.16 0.08 0.31 0.09 0.11 0.08 5.44%
P/EPS -2.60 -2.28 -2.22 -111.54 1.78 -2.97 4.14 -
EY -38.48 -43.95 -45.10 -0.90 56.24 -33.66 24.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.82 0.61 0.97 0.49 0.50 0.46 -0.73%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.25 0.385 0.30 0.41 0.325 0.30 0.41 -
P/RPS 0.10 0.15 0.07 0.22 0.09 0.11 0.11 -1.57%
P/EPS -2.24 -2.06 -1.93 -78.85 1.70 -3.07 5.86 -
EY -44.64 -48.52 -51.87 -1.27 58.83 -32.53 17.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.74 0.53 0.69 0.46 0.52 0.65 -8.55%

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