[BINTAI] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -383.52%
YoY- -2946.15%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 156,552 86,865 66,458 104,507 47,274 94,323 69,876 14.37%
PBT 335 -3,428 -5,672 -3,253 348 6,224 -2,141 -
Tax -50 -5 0 -274 -158 -514 -100 -10.90%
NP 285 -3,433 -5,672 -3,527 190 5,710 -2,241 -
-
NP to SH 95 -3,685 -4,762 -3,960 -130 4,867 -2,490 -
-
Tax Rate 14.93% - - - 45.40% 8.26% - -
Total Cost 156,267 90,298 72,130 108,034 47,084 88,613 72,117 13.74%
-
Net Worth 53,199 87,172 53,024 58,025 59,719 71,274 59,188 -1.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 53,199 87,172 53,024 58,025 59,719 71,274 59,188 -1.76%
NOSH 189,999 132,078 101,970 101,799 100,000 101,820 102,049 10.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.18% -3.95% -8.53% -3.37% 0.40% 6.05% -3.21% -
ROE 0.18% -4.23% -8.98% -6.82% -0.22% 6.83% -4.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.40 65.77 65.17 102.66 47.27 92.64 68.47 3.13%
EPS 0.05 -2.79 -4.67 -3.89 -0.13 4.78 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.66 0.52 0.57 0.5972 0.70 0.58 -11.41%
Adjusted Per Share Value based on latest NOSH - 101,799
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 12.83 7.12 5.45 8.57 3.87 7.73 5.73 14.36%
EPS 0.01 -0.30 -0.39 -0.32 -0.01 0.40 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0715 0.0435 0.0476 0.049 0.0584 0.0485 -1.75%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.20 0.29 0.425 0.345 0.58 0.34 0.29 -
P/RPS 0.24 0.44 0.65 0.34 1.23 0.37 0.42 -8.89%
P/EPS 400.00 -10.39 -9.10 -8.87 -446.15 7.11 -11.89 -
EY 0.25 -9.62 -10.99 -11.28 -0.22 14.06 -8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.44 0.82 0.61 0.97 0.49 0.50 6.01%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 25/08/15 28/08/14 29/08/13 29/08/12 25/08/11 26/08/10 -
Price 0.20 0.25 0.385 0.30 0.41 0.325 0.30 -
P/RPS 0.24 0.38 0.59 0.29 0.87 0.35 0.44 -9.60%
P/EPS 400.00 -8.96 -8.24 -7.71 -315.38 6.80 -12.30 -
EY 0.25 -11.16 -12.13 -12.97 -0.32 14.71 -8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.74 0.53 0.69 0.46 0.52 5.32%

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