[BINTAI] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 102.96%
YoY- -92.0%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 355,556 538,833 109,891 68,856 64,044 193,078 53,683 -1.98%
PBT 1,188 5,568 3,562 1,305 4,970 18,939 7,491 1.97%
Tax -531 -3,084 -1,435 -1,031 -1,547 -5,528 -2,100 1.47%
NP 657 2,484 2,127 274 3,423 13,411 5,391 2.26%
-
NP to SH 657 2,484 2,127 274 3,423 13,411 5,391 2.26%
-
Tax Rate 44.70% 55.39% 40.29% 79.00% 31.13% 29.19% 28.03% -
Total Cost 354,899 536,349 107,764 68,582 60,621 179,667 48,292 -2.09%
-
Net Worth 84,178 110,169 111,019 114,869 123,493 115,345 104,288 0.22%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 84,178 110,169 111,019 114,869 123,493 115,345 104,288 0.22%
NOSH 102,656 103,933 103,756 105,384 82,881 55,189 55,179 -0.65%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.18% 0.46% 1.94% 0.40% 5.34% 6.95% 10.04% -
ROE 0.78% 2.25% 1.92% 0.24% 2.77% 11.63% 5.17% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 346.36 518.44 105.91 65.34 77.27 349.85 97.29 -1.34%
EPS 0.64 2.39 2.05 0.26 4.13 24.30 9.77 2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.06 1.07 1.09 1.49 2.09 1.89 0.89%
Adjusted Per Share Value based on latest NOSH - 106,923
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 29.14 44.17 9.01 5.64 5.25 15.83 4.40 -1.98%
EPS 0.05 0.20 0.17 0.02 0.28 1.10 0.44 2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.0903 0.091 0.0942 0.1012 0.0945 0.0855 0.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.00 1.15 2.23 5.35 6.00 8.80 0.00 -
P/RPS 0.29 0.22 2.11 8.19 7.76 2.52 0.00 -100.00%
P/EPS 156.25 48.12 108.78 2,057.69 145.28 36.21 0.00 -100.00%
EY 0.64 2.08 0.92 0.05 0.69 2.76 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.08 2.08 4.91 4.03 4.21 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 24/11/04 20/11/03 29/11/02 29/11/01 22/11/00 17/11/99 -
Price 1.00 1.23 2.29 5.20 6.95 8.30 0.00 -
P/RPS 0.29 0.24 2.16 7.96 8.99 2.37 0.00 -100.00%
P/EPS 156.25 51.46 111.71 2,000.00 168.28 34.16 0.00 -100.00%
EY 0.64 1.94 0.90 0.05 0.59 2.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.16 2.14 4.77 4.66 3.97 0.00 -100.00%

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