[BINTAI] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -1164.81%
YoY- -20.25%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 498,928 626,208 347,460 265,832 418,028 189,096 377,292 4.76%
PBT -26,764 1,340 -13,712 -22,688 -13,012 1,392 24,896 -
Tax -1,196 -200 -20 0 -1,096 -632 -2,056 -8.62%
NP -27,960 1,140 -13,732 -22,688 -14,108 760 22,840 -
-
NP to SH -22,836 380 -14,740 -19,048 -15,840 -520 19,468 -
-
Tax Rate - 14.93% - - - 45.40% 8.26% -
Total Cost 526,888 625,068 361,192 288,520 432,136 188,336 354,452 6.82%
-
Net Worth 74,774 53,199 87,172 53,024 58,025 59,719 71,274 0.80%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 74,774 53,199 87,172 53,024 58,025 59,719 71,274 0.80%
NOSH 289,591 189,999 132,078 101,970 101,799 100,000 101,820 19.01%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -5.60% 0.18% -3.95% -8.53% -3.37% 0.40% 6.05% -
ROE -30.54% 0.71% -16.91% -35.92% -27.30% -0.87% 27.31% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 173.48 329.58 263.07 260.70 410.64 189.10 370.55 -11.87%
EPS -7.92 0.20 -11.16 -18.68 -15.56 -0.52 19.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.28 0.66 0.52 0.57 0.5972 0.70 -15.20%
Adjusted Per Share Value based on latest NOSH - 101,970
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 40.90 51.33 28.48 21.79 34.26 15.50 30.93 4.76%
EPS -1.87 0.03 -1.21 -1.56 -1.30 -0.04 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0436 0.0715 0.0435 0.0476 0.049 0.0584 0.81%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.205 0.20 0.29 0.425 0.345 0.58 0.34 -
P/RPS 0.12 0.06 0.11 0.16 0.08 0.31 0.09 4.90%
P/EPS -2.58 100.00 -2.60 -2.28 -2.22 -111.54 1.78 -
EY -38.73 1.00 -38.48 -43.95 -45.10 -0.90 56.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.44 0.82 0.61 0.97 0.49 8.27%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 -
Price 0.195 0.20 0.25 0.385 0.30 0.41 0.325 -
P/RPS 0.11 0.06 0.10 0.15 0.07 0.22 0.09 3.39%
P/EPS -2.46 100.00 -2.24 -2.06 -1.93 -78.85 1.70 -
EY -40.72 1.00 -44.64 -48.52 -51.87 -1.27 58.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.38 0.74 0.53 0.69 0.46 8.48%

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