[BINTAI] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 118.58%
YoY- 110.74%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 662,128 433,538 419,974 424,785 269,198 256,760 355,778 10.89%
PBT 154 -30,798 -9,888 4,116 3,473 17,473 21,012 -55.89%
Tax -109 -1,033 3,188 -1,462 -3,434 -2,793 -3,197 -43.02%
NP 45 -31,832 -6,700 2,653 38 14,680 17,814 -63.06%
-
NP to SH -1,196 -34,686 -4,998 301 -2,805 10,130 12,745 -
-
Tax Rate 70.78% - - 35.52% 98.88% 15.98% 15.22% -
Total Cost 662,082 465,370 426,674 422,132 269,160 242,080 337,964 11.84%
-
Net Worth 59,799 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 59,799 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
NOSH 213,571 185,954 101,874 102,727 102,135 101,849 101,908 13.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.01% -7.34% -1.60% 0.62% 0.01% 5.72% 5.01% -
ROE -2.00% -35.19% -9.09% 0.50% -4.66% 13.63% 18.13% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 310.03 233.14 412.25 413.51 263.57 252.10 349.12 -1.95%
EPS -0.56 -18.65 -4.91 0.29 -2.75 9.95 12.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.53 0.54 0.59 0.59 0.73 0.69 -13.94%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.27 35.54 34.42 34.82 22.07 21.05 29.16 10.89%
EPS -0.10 -2.84 -0.41 0.02 -0.23 0.83 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0808 0.0451 0.0497 0.0494 0.0609 0.0576 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.22 0.32 0.27 0.305 0.31 0.36 0.31 -
P/RPS 0.07 0.14 0.07 0.07 0.12 0.14 0.09 -4.09%
P/EPS -39.29 -1.72 -5.50 103.98 -11.29 3.62 2.48 -
EY -2.55 -58.29 -18.17 0.96 -8.86 27.63 40.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.50 0.52 0.53 0.49 0.45 9.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.225 0.315 0.29 0.345 0.32 0.36 0.31 -
P/RPS 0.07 0.14 0.07 0.08 0.12 0.14 0.09 -4.09%
P/EPS -40.18 -1.69 -5.91 117.61 -11.65 3.62 2.48 -
EY -2.49 -59.22 -16.92 0.85 -8.58 27.63 40.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05%

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