[BINTAI] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -13.26%
YoY- -53.81%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 382,493 174,294 137,821 254,730 611,677 1,015,954 216,665 9.92%
PBT 3,522 6,121 -18,518 5,537 4,256 9,569 -7,576 -
Tax 6 189 -273 -4,172 -1,300 -5,686 -1,250 -
NP 3,529 6,310 -18,792 1,365 2,956 3,882 -8,826 -
-
NP to SH -874 5,378 -18,172 1,365 2,956 3,882 -8,826 -31.95%
-
Tax Rate -0.17% -3.09% - 75.35% 30.55% 59.42% - -
Total Cost 378,964 167,984 156,613 253,365 608,721 1,012,072 225,491 9.02%
-
Net Worth 62,524 64,460 75,832 89,987 84,797 109,199 101,846 -7.80%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 62,524 64,460 75,832 89,987 84,797 109,199 101,846 -7.80%
NOSH 102,499 103,969 103,879 103,434 102,165 103,999 103,924 -0.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.92% 3.62% -13.64% 0.54% 0.48% 0.38% -4.07% -
ROE -1.40% 8.34% -23.96% 1.52% 3.49% 3.56% -8.67% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 373.16 167.64 132.67 246.27 598.71 976.88 208.48 10.17%
EPS -0.85 5.17 -17.49 1.32 2.89 3.73 -8.49 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.73 0.87 0.83 1.05 0.98 -7.59%
Adjusted Per Share Value based on latest NOSH - 103,043
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.35 14.29 11.30 20.88 50.14 83.28 17.76 9.92%
EPS -0.07 0.44 -1.49 0.11 0.24 0.32 -0.72 -32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0528 0.0622 0.0738 0.0695 0.0895 0.0835 -7.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.35 0.11 0.50 0.96 1.03 1.20 2.19 -
P/RPS 0.09 0.07 0.38 0.39 0.17 0.12 1.05 -33.57%
P/EPS -41.02 2.13 -2.86 72.73 35.60 32.14 -25.78 8.04%
EY -2.44 47.03 -34.99 1.38 2.81 3.11 -3.88 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.18 0.68 1.10 1.24 1.14 2.23 -20.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 24/02/05 26/02/04 -
Price 0.47 0.29 0.47 0.75 1.01 1.13 2.18 -
P/RPS 0.13 0.17 0.35 0.30 0.17 0.12 1.05 -29.37%
P/EPS -55.08 5.61 -2.69 56.82 34.91 30.27 -25.67 13.55%
EY -1.82 17.84 -37.22 1.76 2.86 3.30 -3.90 -11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.47 0.64 0.86 1.22 1.08 2.22 -16.16%

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