[BINTAI] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -3.28%
YoY- -1112.82%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 377,332 651,952 407,482 356,244 472,708 234,596 303,132 3.71%
PBT 630 840 -33,198 -23,726 1,988 3,200 24,724 -45.72%
Tax -4,106 -200 -1,652 0 -1,736 -1,208 -3,038 5.14%
NP -3,476 640 -34,850 -23,726 252 1,992 21,686 -
-
NP to SH 3,140 310 -35,768 -19,672 -1,622 134 16,600 -24.21%
-
Tax Rate 651.75% 23.81% - - 87.32% 37.75% 12.29% -
Total Cost 380,808 651,312 442,332 379,970 472,456 232,604 281,446 5.16%
-
Net Worth 94,906 59,526 101,849 47,905 62,852 59,342 75,361 3.91%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 94,906 59,526 101,849 47,905 62,852 59,342 75,361 3.91%
NOSH 289,591 214,590 172,625 101,927 101,374 95,714 101,840 19.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.92% 0.10% -8.55% -6.66% 0.05% 0.85% 7.15% -
ROE 3.31% 0.52% -35.12% -41.06% -2.58% 0.23% 22.03% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 131.20 306.67 236.05 349.51 466.30 245.10 297.65 -12.75%
EPS 1.10 0.14 -20.72 -19.30 -1.60 0.14 16.30 -36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.59 0.47 0.62 0.62 0.74 -12.58%
Adjusted Per Share Value based on latest NOSH - 101,887
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.93 53.44 33.40 29.20 38.75 19.23 24.85 3.71%
EPS 0.26 0.03 -2.93 -1.61 -0.13 0.01 1.36 -24.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0488 0.0835 0.0393 0.0515 0.0486 0.0618 3.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.165 0.195 0.255 0.36 0.315 0.35 0.26 -
P/RPS 0.13 0.06 0.11 0.10 0.07 0.14 0.09 6.31%
P/EPS 15.11 133.73 -1.23 -1.87 -19.69 250.00 1.60 45.33%
EY 6.62 0.75 -81.25 -53.61 -5.08 0.40 62.69 -31.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.43 0.77 0.51 0.56 0.35 6.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 0.175 0.18 0.32 0.345 0.315 0.32 0.31 -
P/RPS 0.13 0.06 0.14 0.10 0.07 0.13 0.10 4.46%
P/EPS 16.03 123.44 -1.54 -1.79 -19.69 228.57 1.90 42.63%
EY 6.24 0.81 -64.75 -55.94 -5.08 0.44 52.58 -29.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.54 0.73 0.51 0.52 0.42 3.94%

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