[BINTAI] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 74.59%
YoY- -1758.85%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 280,334 662,128 433,538 419,974 424,785 269,198 256,760 1.47%
PBT -3,146 154 -30,798 -9,888 4,116 3,473 17,473 -
Tax -2,152 -109 -1,033 3,188 -1,462 -3,434 -2,793 -4.24%
NP -5,298 45 -31,832 -6,700 2,653 38 14,680 -
-
NP to SH -886 -1,196 -34,686 -4,998 301 -2,805 10,130 -
-
Tax Rate - 70.78% - - 35.52% 98.88% 15.98% -
Total Cost 285,633 662,082 465,370 426,674 422,132 269,160 242,080 2.79%
-
Net Worth 92,030 59,799 98,555 55,012 60,609 60,260 74,350 3.61%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,030 59,799 98,555 55,012 60,609 60,260 74,350 3.61%
NOSH 289,591 213,571 185,954 101,874 102,727 102,135 101,849 19.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -1.89% 0.01% -7.34% -1.60% 0.62% 0.01% 5.72% -
ROE -0.96% -2.00% -35.19% -9.09% 0.50% -4.66% 13.63% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 97.48 310.03 233.14 412.25 413.51 263.57 252.10 -14.63%
EPS -0.31 -0.56 -18.65 -4.91 0.29 -2.75 9.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.28 0.53 0.54 0.59 0.59 0.73 -12.83%
Adjusted Per Share Value based on latest NOSH - 101,959
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.98 54.27 35.54 34.42 34.82 22.07 21.05 1.47%
EPS -0.07 -0.10 -2.84 -0.41 0.02 -0.23 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.049 0.0808 0.0451 0.0497 0.0494 0.0609 3.62%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.175 0.22 0.32 0.27 0.305 0.31 0.36 -
P/RPS 0.18 0.07 0.14 0.07 0.07 0.12 0.14 4.27%
P/EPS -56.76 -39.29 -1.72 -5.50 103.98 -11.29 3.62 -
EY -1.76 -2.55 -58.29 -18.17 0.96 -8.86 27.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.60 0.50 0.52 0.53 0.49 1.94%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 -
Price 0.16 0.225 0.315 0.29 0.345 0.32 0.36 -
P/RPS 0.16 0.07 0.14 0.07 0.08 0.12 0.14 2.24%
P/EPS -51.90 -40.18 -1.69 -5.91 117.61 -11.65 3.62 -
EY -1.93 -2.49 -59.22 -16.92 0.85 -8.58 27.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 0.59 0.54 0.58 0.54 0.49 0.33%

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