[BINTAI] YoY Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -19.19%
YoY- 101.25%
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
Revenue 216,665 157,373 98,056 298,474 100,549 0 0 -100.00%
PBT -7,576 2,472 -1,273 30,636 14,966 0 0 -100.00%
Tax -1,250 -1,657 2,435 -8,960 -4,196 0 0 -100.00%
NP -8,826 814 1,162 21,676 10,770 0 0 -100.00%
-
NP to SH -8,826 46 1,162 21,676 10,770 0 0 -100.00%
-
Tax Rate - 67.03% - 29.25% 28.04% - - -
Total Cost 225,491 156,558 96,893 276,798 89,778 0 0 -100.00%
-
Net Worth 101,846 6,406 121,249 118,132 107,117 0 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
Net Worth 101,846 6,406 121,249 118,132 107,117 0 0 -100.00%
NOSH 103,924 5,932 83,047 55,202 55,215 55,178 55,178 -0.66%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
NP Margin -4.07% 0.52% 1.19% 7.26% 10.71% 0.00% 0.00% -
ROE -8.67% 0.73% 0.96% 18.35% 10.05% 0.00% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
RPS 208.48 2,652.90 118.07 540.70 182.10 0.00 0.00 -100.00%
EPS -8.49 0.79 1.40 39.27 19.51 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.08 1.46 2.14 1.94 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 48,178
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
RPS 17.76 12.90 8.04 24.47 8.24 0.00 0.00 -100.00%
EPS -0.72 0.00 0.10 1.78 0.88 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0053 0.0994 0.0968 0.0878 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - - -
Price 2.19 4.98 6.30 8.20 0.00 0.00 0.00 -
P/RPS 1.05 0.19 5.34 1.52 0.00 0.00 0.00 -100.00%
P/EPS -25.78 633.05 450.00 20.88 0.00 0.00 0.00 -100.00%
EY -3.88 0.16 0.22 4.79 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 4.61 4.32 3.83 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 31/12/98 CAGR
Date 26/02/04 27/02/03 22/02/02 26/02/01 31/03/00 - - -
Price 2.18 4.70 6.25 5.00 7.90 0.00 0.00 -
P/RPS 1.05 0.18 5.29 0.92 4.34 0.00 0.00 -100.00%
P/EPS -25.67 597.46 446.43 12.73 40.50 0.00 0.00 -100.00%
EY -3.90 0.17 0.22 7.85 2.47 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 4.35 4.28 2.34 4.07 0.00 0.00 -100.00%

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