[BINTAI] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 124.96%
YoY- -23.87%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 174,294 137,821 254,730 611,677 1,015,954 216,665 157,373 1.71%
PBT 6,121 -18,518 5,537 4,256 9,569 -7,576 2,472 16.29%
Tax 189 -273 -4,172 -1,300 -5,686 -1,250 -1,657 -
NP 6,310 -18,792 1,365 2,956 3,882 -8,826 814 40.63%
-
NP to SH 5,378 -18,172 1,365 2,956 3,882 -8,826 46 120.96%
-
Tax Rate -3.09% - 75.35% 30.55% 59.42% - 67.03% -
Total Cost 167,984 156,613 253,365 608,721 1,012,072 225,491 156,558 1.17%
-
Net Worth 64,460 75,832 89,987 84,797 109,199 101,846 6,406 46.88%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 64,460 75,832 89,987 84,797 109,199 101,846 6,406 46.88%
NOSH 103,969 103,879 103,434 102,165 103,999 103,924 5,932 61.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.62% -13.64% 0.54% 0.48% 0.38% -4.07% 0.52% -
ROE 8.34% -23.96% 1.52% 3.49% 3.56% -8.67% 0.73% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 167.64 132.67 246.27 598.71 976.88 208.48 2,652.90 -36.86%
EPS 5.17 -17.49 1.32 2.89 3.73 -8.49 0.79 36.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.73 0.87 0.83 1.05 0.98 1.08 -8.82%
Adjusted Per Share Value based on latest NOSH - 101,960
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.29 11.30 20.88 50.14 83.28 17.76 12.90 1.71%
EPS 0.44 -1.49 0.11 0.24 0.32 -0.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0622 0.0738 0.0695 0.0895 0.0835 0.0053 46.63%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.11 0.50 0.96 1.03 1.20 2.19 4.98 -
P/RPS 0.07 0.38 0.39 0.17 0.12 1.05 0.19 -15.31%
P/EPS 2.13 -2.86 72.73 35.60 32.14 -25.78 633.05 -61.25%
EY 47.03 -34.99 1.38 2.81 3.11 -3.88 0.16 157.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.68 1.10 1.24 1.14 2.23 4.61 -41.72%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 22/02/06 24/02/05 26/02/04 27/02/03 -
Price 0.29 0.47 0.75 1.01 1.13 2.18 4.70 -
P/RPS 0.17 0.35 0.30 0.17 0.12 1.05 0.18 -0.94%
P/EPS 5.61 -2.69 56.82 34.91 30.27 -25.67 597.46 -54.03%
EY 17.84 -37.22 1.76 2.86 3.30 -3.90 0.17 117.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.86 1.22 1.08 2.22 4.35 -30.96%

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