[BINTAI] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 461.54%
YoY- -73.55%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 90,824 95,611 163,867 355,556 538,833 109,891 68,856 4.71%
PBT 4,690 -6,145 2,408 1,188 5,568 3,562 1,305 23.73%
Tax -50 -159 -1,621 -531 -3,084 -1,435 -1,031 -39.58%
NP 4,640 -6,304 787 657 2,484 2,127 274 60.17%
-
NP to SH 4,871 -6,033 787 657 2,484 2,127 274 61.48%
-
Tax Rate 1.07% - 67.32% 44.70% 55.39% 40.29% 79.00% -
Total Cost 86,184 101,915 163,080 354,899 536,349 107,764 68,582 3.87%
-
Net Worth 64,392 83,070 88,920 84,178 110,169 111,019 114,869 -9.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 64,392 83,070 88,920 84,178 110,169 111,019 114,869 -9.18%
NOSH 103,859 103,838 102,207 102,656 103,933 103,756 105,384 -0.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.11% -6.59% 0.48% 0.18% 0.46% 1.94% 0.40% -
ROE 7.56% -7.26% 0.89% 0.78% 2.25% 1.92% 0.24% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.45 92.08 160.33 346.36 518.44 105.91 65.34 4.97%
EPS 4.69 -5.81 0.77 0.64 2.39 2.05 0.26 61.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.80 0.87 0.82 1.06 1.07 1.09 -8.96%
Adjusted Per Share Value based on latest NOSH - 101,886
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.44 7.84 13.43 29.14 44.17 9.01 5.64 4.72%
EPS 0.40 -0.49 0.06 0.05 0.20 0.17 0.02 64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0681 0.0729 0.069 0.0903 0.091 0.0942 -9.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.43 0.51 0.99 1.00 1.15 2.23 5.35 -
P/RPS 0.49 0.55 0.62 0.29 0.22 2.11 8.19 -37.43%
P/EPS 9.17 -8.78 128.57 156.25 48.12 108.78 2,057.69 -59.40%
EY 10.91 -11.39 0.78 0.64 2.08 0.92 0.05 145.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 1.14 1.22 1.08 2.08 4.91 -27.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 21/11/07 23/11/06 23/11/05 24/11/04 20/11/03 29/11/02 -
Price 0.25 0.51 0.97 1.00 1.23 2.29 5.20 -
P/RPS 0.29 0.55 0.61 0.29 0.24 2.16 7.96 -42.39%
P/EPS 5.33 -8.78 125.97 156.25 51.46 111.71 2,000.00 -62.73%
EY 18.76 -11.39 0.79 0.64 1.94 0.90 0.05 168.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.64 1.11 1.22 1.16 2.14 4.77 -33.81%

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