[BINTAI] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -22.99%
YoY- 676.28%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 327,734 711,112 1,077,666 219,782 137,712 128,088 386,156 -2.69%
PBT 4,816 2,376 11,136 7,124 2,610 9,940 37,878 -29.07%
Tax -3,242 -1,062 -6,168 -2,870 -2,062 -3,094 -11,056 -18.48%
NP 1,574 1,314 4,968 4,254 548 6,846 26,822 -37.64%
-
NP to SH 1,574 1,314 4,968 4,254 548 6,846 26,822 -37.64%
-
Tax Rate 67.32% 44.70% 55.39% 40.29% 79.00% 31.13% 29.19% -
Total Cost 326,160 709,798 1,072,698 215,528 137,164 121,242 359,334 -1.60%
-
Net Worth 88,920 84,178 110,169 111,019 114,869 123,493 115,345 -4.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 88,920 84,178 110,169 111,019 114,869 123,493 115,345 -4.24%
NOSH 102,207 102,656 103,933 103,756 105,384 82,881 55,189 10.81%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.48% 0.18% 0.46% 1.94% 0.40% 5.34% 6.95% -
ROE 1.77% 1.56% 4.51% 3.83% 0.48% 5.54% 23.25% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 320.65 692.71 1,036.88 211.83 130.68 154.54 699.69 -12.18%
EPS 1.54 1.28 4.78 4.10 0.52 8.26 48.60 -43.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.82 1.06 1.07 1.09 1.49 2.09 -13.58%
Adjusted Per Share Value based on latest NOSH - 103,611
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.86 58.29 88.33 18.02 11.29 10.50 31.65 -2.69%
EPS 0.13 0.11 0.41 0.35 0.04 0.56 2.20 -37.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.069 0.0903 0.091 0.0942 0.1012 0.0945 -4.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.00 1.15 2.23 5.35 6.00 8.80 -
P/RPS 0.31 0.14 0.11 1.05 4.09 3.88 1.26 -20.83%
P/EPS 64.29 78.13 24.06 54.39 1,028.85 72.64 18.11 23.49%
EY 1.56 1.28 4.16 1.84 0.10 1.38 5.52 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.22 1.08 2.08 4.91 4.03 4.21 -19.55%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 23/11/05 24/11/04 20/11/03 29/11/02 29/11/01 22/11/00 -
Price 0.97 1.00 1.23 2.29 5.20 6.95 8.30 -
P/RPS 0.30 0.14 0.12 1.08 3.98 4.50 1.19 -20.51%
P/EPS 62.99 78.13 25.73 55.85 1,000.00 84.14 17.08 24.28%
EY 1.59 1.28 3.89 1.79 0.10 1.19 5.86 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.22 1.16 2.14 4.77 4.66 3.97 -19.12%

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