[BINTAI] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -33.05%
YoY- 148.53%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 20,462 33,440 142,880 58,812 51,934 59,976 121,816 -25.69%
PBT -1,970 -18,690 2,322 2,998 -8,924 15,310 2,180 -
Tax 0 0 0 0 0 0 -1,668 -
NP -1,970 -18,690 2,322 2,998 -8,924 15,310 512 -
-
NP to SH -3,170 -17,540 2,326 4,036 -8,316 15,724 720 -
-
Tax Rate - - 0.00% 0.00% - 0.00% 76.51% -
Total Cost 22,432 52,130 140,558 55,814 60,858 44,666 121,304 -24.50%
-
Net Worth 111,873 85,539 195,706 114,226 85,668 86,278 71,898 7.63%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 111,873 85,539 195,706 114,226 85,668 86,278 71,898 7.63%
NOSH 1,219,990 938,454 853,140 380,754 318,291 289,591 289,591 27.05%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -9.63% -55.89% 1.63% 5.10% -17.18% 25.53% 0.42% -
ROE -2.83% -20.51% 1.19% 3.53% -9.71% 18.22% 1.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.68 3.69 18.25 15.45 16.37 20.85 42.36 -41.57%
EPS -0.26 -1.94 0.30 1.06 -2.62 5.46 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0945 0.25 0.30 0.27 0.30 0.25 -15.38%
Adjusted Per Share Value based on latest NOSH - 393,076
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.68 2.74 11.71 4.82 4.26 4.92 9.98 -25.67%
EPS -0.26 -1.44 0.19 0.33 -0.68 1.29 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0701 0.1604 0.0936 0.0702 0.0707 0.0589 7.64%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.095 0.08 0.08 0.605 0.535 0.12 0.16 -
P/RPS 5.66 2.17 0.44 3.92 3.27 0.58 0.38 56.79%
P/EPS -36.56 -4.13 26.92 57.08 -20.41 2.19 63.91 -
EY -2.74 -24.22 3.71 1.75 -4.90 45.56 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.32 2.02 1.98 0.40 0.64 8.42%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 28/11/23 24/11/22 25/11/21 01/12/20 21/11/19 22/11/18 -
Price 0.09 0.09 0.095 0.345 0.835 0.115 0.135 -
P/RPS 5.37 2.44 0.52 2.23 5.10 0.55 0.32 59.93%
P/EPS -34.64 -4.64 31.97 32.55 -31.86 2.10 53.92 -
EY -2.89 -21.53 3.13 3.07 -3.14 47.54 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.38 1.15 3.09 0.38 0.54 10.43%

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