[BINTAI] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -316.43%
YoY- 98.78%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 561,952 964,257 382,055 153,747 84,402 204,736 132,643 27.19%
PBT 6,267 -19,954 4,592 -442 -10,624 23,423 18,637 -16.60%
Tax -459 805 -4,243 341 10,624 -6,812 -5,448 -33.77%
NP 5,808 -19,149 349 -101 0 16,611 13,189 -12.77%
-
NP to SH 5,078 -19,149 349 -101 -8,282 16,611 13,189 -14.70%
-
Tax Rate 7.32% - 92.40% - - 29.08% 29.23% -
Total Cost 556,144 983,406 381,706 153,848 84,402 188,125 119,454 29.20%
-
Net Worth 87,675 84,180 105,784 110,076 111,807 120,069 109,310 -3.60%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 1,555 1,038 - - - -
Div Payout % - - 445.75% 0.00% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 87,675 84,180 105,784 110,076 111,807 120,069 109,310 -3.60%
NOSH 101,947 103,926 103,710 103,846 103,525 82,806 55,207 10.75%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.03% -1.99% 0.09% -0.07% 0.00% 8.11% 9.94% -
ROE 5.79% -22.75% 0.33% -0.09% -7.41% 13.83% 12.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 551.22 927.83 368.39 148.05 81.53 247.25 240.26 14.83%
EPS 4.98 -18.43 0.34 -0.10 -8.00 20.06 23.89 -22.98%
DPS 0.00 0.00 1.50 1.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 1.02 1.06 1.08 1.45 1.98 -12.97%
Adjusted Per Share Value based on latest NOSH - 102,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 46.06 79.04 31.32 12.60 6.92 16.78 10.87 27.19%
EPS 0.42 -1.57 0.03 -0.01 -0.68 1.36 1.08 -14.55%
DPS 0.00 0.00 0.13 0.09 0.00 0.00 0.00 -
NAPS 0.0719 0.069 0.0867 0.0902 0.0916 0.0984 0.0896 -3.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 1.13 1.98 4.40 6.00 4.92 7.90 -
P/RPS 0.18 0.12 0.54 2.97 7.36 1.99 3.29 -38.37%
P/EPS 20.08 -6.13 588.39 -4,523.99 -75.00 24.53 33.07 -7.97%
EY 4.98 -16.31 0.17 -0.02 -1.33 4.08 3.02 8.68%
DY 0.00 0.00 0.76 0.23 0.00 0.00 0.00 -
P/NAPS 1.16 1.40 1.94 4.15 5.56 3.39 3.99 -18.60%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 23/05/00 -
Price 1.00 1.02 1.45 1.84 6.00 5.65 12.70 -
P/RPS 0.18 0.11 0.39 1.24 7.36 2.29 5.29 -43.06%
P/EPS 20.08 -5.54 430.89 -1,891.85 -75.00 28.17 53.16 -14.97%
EY 4.98 -18.06 0.23 -0.05 -1.33 3.55 1.88 17.61%
DY 0.00 0.00 1.03 0.54 0.00 0.00 0.00 -
P/NAPS 1.16 1.26 1.42 1.74 5.56 3.90 6.41 -24.78%

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