[BINTAI] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -128.24%
YoY- 25.86%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 54,672 72,410 141,852 280,334 662,128 433,538 419,974 -28.78%
PBT -4,953 3,908 2,161 -3,146 154 -30,798 -9,888 -10.87%
Tax -9 -124 -1,161 -2,152 -109 -1,033 3,188 -
NP -4,962 3,784 1,000 -5,298 45 -31,832 -6,700 -4.87%
-
NP to SH -4,346 4,174 1,214 -886 -1,196 -34,686 -4,998 -2.30%
-
Tax Rate - 3.17% 53.73% - 70.78% - - -
Total Cost 59,634 68,626 140,852 285,633 662,082 465,370 426,674 -27.93%
-
Net Worth 105,027 83,402 74,774 92,030 59,799 98,555 55,012 11.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 105,027 83,402 74,774 92,030 59,799 98,555 55,012 11.36%
NOSH 350,091 289,591 289,591 289,591 213,571 185,954 101,874 22.82%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -9.08% 5.23% 0.70% -1.89% 0.01% -7.34% -1.60% -
ROE -4.14% 5.01% 1.62% -0.96% -2.00% -35.19% -9.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.62 25.18 49.32 97.48 310.03 233.14 412.25 -42.01%
EPS -1.24 1.45 0.43 -0.31 -0.56 -18.65 -4.91 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.26 0.32 0.28 0.53 0.54 -9.32%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.48 5.94 11.63 22.98 54.27 35.54 34.42 -28.78%
EPS -0.36 0.34 0.10 -0.07 -0.10 -2.84 -0.41 -2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0684 0.0613 0.0754 0.049 0.0808 0.0451 11.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.615 0.115 0.13 0.175 0.22 0.32 0.27 -
P/RPS 3.94 0.46 0.26 0.18 0.07 0.14 0.07 95.64%
P/EPS -49.53 7.92 30.78 -56.76 -39.29 -1.72 -5.50 44.19%
EY -2.02 12.62 3.25 -1.76 -2.55 -58.29 -18.17 -30.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.40 0.50 0.55 0.79 0.60 0.50 26.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 20/02/19 22/02/18 23/02/17 23/02/16 11/02/15 -
Price 0.48 0.10 0.14 0.16 0.225 0.315 0.29 -
P/RPS 3.07 0.40 0.28 0.16 0.07 0.14 0.07 87.68%
P/EPS -38.66 6.89 33.15 -51.90 -40.18 -1.69 -5.91 36.71%
EY -2.59 14.52 3.02 -1.93 -2.49 -59.22 -16.92 -26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.34 0.54 0.50 0.80 0.59 0.54 19.82%

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