[BINTAI] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 1467.33%
YoY- 922.96%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 74,906 202,031 99,707 68,234 32,407 34,226 81,732 -1.44%
PBT 1,350 241 2,691 2,442 205 3,934 10,627 -29.08%
Tax -942 -124 -1,207 -1,061 -70 -1,217 -3,020 -17.64%
NP 408 117 1,484 1,381 135 2,717 7,607 -38.57%
-
NP to SH 408 117 1,484 1,381 135 2,717 7,607 -38.57%
-
Tax Rate 69.78% 51.45% 44.85% 43.45% 34.15% 30.94% 28.42% -
Total Cost 74,498 201,914 98,223 66,853 32,272 31,509 74,125 0.08%
-
Net Worth 87,719 86,154 108,965 111,103 113,192 122,596 117,030 -4.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 87,719 86,154 108,965 111,103 113,192 122,596 117,030 -4.68%
NOSH 101,999 106,363 103,776 103,834 103,846 82,835 55,203 10.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.54% 0.06% 1.49% 2.02% 0.42% 7.94% 9.31% -
ROE 0.47% 0.14% 1.36% 1.24% 0.12% 2.22% 6.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.44 189.94 96.08 65.71 31.21 41.32 148.06 -11.02%
EPS 0.40 0.11 1.43 1.33 0.13 3.28 13.78 -44.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 1.05 1.07 1.09 1.48 2.12 -13.95%
Adjusted Per Share Value based on latest NOSH - 103,834
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.14 16.56 8.17 5.59 2.66 2.81 6.70 -1.44%
EPS 0.03 0.01 0.12 0.11 0.01 0.22 0.62 -39.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0706 0.0893 0.0911 0.0928 0.1005 0.0959 -4.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 1.00 1.39 2.06 6.05 5.95 7.60 -
P/RPS 1.35 0.53 1.45 3.13 19.39 14.40 5.13 -19.94%
P/EPS 247.50 909.09 97.20 154.89 4,653.85 181.40 55.15 28.41%
EY 0.40 0.11 1.03 0.65 0.02 0.55 1.81 -22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.32 1.93 5.55 4.02 3.58 -17.23%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 24/08/05 26/08/04 28/08/03 28/08/02 29/08/01 24/08/00 -
Price 0.99 0.98 1.28 2.42 5.35 6.25 9.60 -
P/RPS 1.35 0.52 1.33 3.68 17.14 15.13 6.48 -22.99%
P/EPS 247.50 890.91 89.51 181.95 4,115.39 190.55 69.67 23.51%
EY 0.40 0.11 1.12 0.55 0.02 0.52 1.44 -19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.21 1.22 2.26 4.91 4.22 4.53 -20.41%

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