[BINTAI] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -3.55%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 402,948 181,648 191,222 327,734 711,112 1,077,666 219,782 10.62%
PBT 6,016 9,380 -12,290 4,816 2,376 11,136 7,124 -2.77%
Tax 2 -100 -318 -3,242 -1,062 -6,168 -2,870 -
NP 6,018 9,280 -12,608 1,574 1,314 4,968 4,254 5.94%
-
NP to SH 1,004 9,742 -12,066 1,574 1,314 4,968 4,254 -21.37%
-
Tax Rate -0.03% 1.07% - 67.32% 44.70% 55.39% 40.29% -
Total Cost 396,930 172,368 203,830 326,160 709,798 1,072,698 215,528 10.70%
-
Net Worth 63,518 64,392 83,070 88,920 84,178 110,169 111,019 -8.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,518 64,392 83,070 88,920 84,178 110,169 111,019 -8.87%
NOSH 102,448 103,859 103,838 102,207 102,656 103,933 103,756 -0.21%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.49% 5.11% -6.59% 0.48% 0.18% 0.46% 1.94% -
ROE 1.58% 15.13% -14.53% 1.77% 1.56% 4.51% 3.83% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 393.32 174.90 184.15 320.65 692.71 1,036.88 211.83 10.85%
EPS 0.98 9.38 -11.62 1.54 1.28 4.78 4.10 -21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.80 0.87 0.82 1.06 1.07 -8.68%
Adjusted Per Share Value based on latest NOSH - 102,432
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 33.03 14.89 15.67 26.86 58.29 88.33 18.02 10.61%
EPS 0.08 0.80 -0.99 0.13 0.11 0.41 0.35 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0528 0.0681 0.0729 0.069 0.0903 0.091 -8.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.43 0.51 0.99 1.00 1.15 2.23 -
P/RPS 0.11 0.25 0.28 0.31 0.14 0.11 1.05 -31.31%
P/EPS 44.90 4.58 -4.39 64.29 78.13 24.06 54.39 -3.14%
EY 2.23 21.81 -22.78 1.56 1.28 4.16 1.84 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.64 1.14 1.22 1.08 2.08 -16.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 21/11/07 23/11/06 23/11/05 24/11/04 20/11/03 -
Price 0.39 0.25 0.51 0.97 1.00 1.23 2.29 -
P/RPS 0.10 0.14 0.28 0.30 0.14 0.12 1.08 -32.71%
P/EPS 39.80 2.67 -4.39 62.99 78.13 25.73 55.85 -5.48%
EY 2.51 37.52 -22.78 1.59 1.28 3.89 1.79 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.40 0.64 1.11 1.22 1.16 2.14 -18.42%

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