[BINTAI] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -307.49%
YoY- -19014.56%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 254,730 611,677 1,015,954 216,665 157,373 98,056 298,474 -2.60%
PBT 5,537 4,256 9,569 -7,576 2,472 -1,273 30,636 -24.79%
Tax -4,172 -1,300 -5,686 -1,250 -1,657 2,435 -8,960 -11.95%
NP 1,365 2,956 3,882 -8,826 814 1,162 21,676 -36.91%
-
NP to SH 1,365 2,956 3,882 -8,826 46 1,162 21,676 -36.91%
-
Tax Rate 75.35% 30.55% 59.42% - 67.03% - 29.25% -
Total Cost 253,365 608,721 1,012,072 225,491 156,558 96,893 276,798 -1.46%
-
Net Worth 89,987 84,797 109,199 101,846 6,406 121,249 118,132 -4.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 89,987 84,797 109,199 101,846 6,406 121,249 118,132 -4.43%
NOSH 103,434 102,165 103,999 103,924 5,932 83,047 55,202 11.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.54% 0.48% 0.38% -4.07% 0.52% 1.19% 7.26% -
ROE 1.52% 3.49% 3.56% -8.67% 0.73% 0.96% 18.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 246.27 598.71 976.88 208.48 2,652.90 118.07 540.70 -12.27%
EPS 1.32 2.89 3.73 -8.49 0.79 1.40 39.27 -43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 1.05 0.98 1.08 1.46 2.14 -13.92%
Adjusted Per Share Value based on latest NOSH - 103,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.88 50.14 83.28 17.76 12.90 8.04 24.47 -2.60%
EPS 0.11 0.24 0.32 -0.72 0.00 0.10 1.78 -37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0695 0.0895 0.0835 0.0053 0.0994 0.0968 -4.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 1.03 1.20 2.19 4.98 6.30 8.20 -
P/RPS 0.39 0.17 0.12 1.05 0.19 5.34 1.52 -20.27%
P/EPS 72.73 35.60 32.14 -25.78 633.05 450.00 20.88 23.10%
EY 1.38 2.81 3.11 -3.88 0.16 0.22 4.79 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.14 2.23 4.61 4.32 3.83 -18.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 26/02/04 27/02/03 22/02/02 26/02/01 -
Price 0.75 1.01 1.13 2.18 4.70 6.25 5.00 -
P/RPS 0.30 0.17 0.12 1.05 0.18 5.29 0.92 -17.02%
P/EPS 56.82 34.91 30.27 -25.67 597.46 446.43 12.73 28.30%
EY 1.76 2.86 3.30 -3.90 0.17 0.22 7.85 -22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.22 1.08 2.22 4.35 4.28 2.34 -15.35%

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