[BINTAI] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -71.91%
YoY- -89.69%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 117,298 151,566 161,558 201,474 90,824 95,611 163,867 -5.41%
PBT 1,600 12,362 -230 3,008 4,690 -6,145 2,408 -6.58%
Tax -604 -1,519 -111 1 -50 -159 -1,621 -15.15%
NP 996 10,843 -341 3,009 4,640 -6,304 787 3.99%
-
NP to SH 67 8,300 -541 502 4,871 -6,033 787 -33.64%
-
Tax Rate 37.75% 12.29% - -0.03% 1.07% - 67.32% -
Total Cost 116,302 140,723 161,899 198,465 86,184 101,915 163,080 -5.47%
-
Net Worth 59,342 75,361 61,245 63,518 64,392 83,070 88,920 -6.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 59,342 75,361 61,245 63,518 64,392 83,070 88,920 -6.51%
NOSH 95,714 101,840 102,075 102,448 103,859 103,838 102,207 -1.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.85% 7.15% -0.21% 1.49% 5.11% -6.59% 0.48% -
ROE 0.11% 11.01% -0.88% 0.79% 7.56% -7.26% 0.89% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 122.55 148.83 158.27 196.66 87.45 92.08 160.33 -4.37%
EPS 0.07 8.15 -0.53 0.49 4.69 -5.81 0.77 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.74 0.60 0.62 0.62 0.80 0.87 -5.48%
Adjusted Per Share Value based on latest NOSH - 101,984
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.61 12.42 13.24 16.51 7.44 7.84 13.43 -5.42%
EPS 0.01 0.68 -0.04 0.04 0.40 -0.49 0.06 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0618 0.0502 0.0521 0.0528 0.0681 0.0729 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.26 0.29 0.44 0.43 0.51 0.99 -
P/RPS 0.29 0.17 0.18 0.22 0.49 0.55 0.62 -11.88%
P/EPS 500.00 3.19 -54.72 89.80 9.17 -8.78 128.57 25.37%
EY 0.20 31.35 -1.83 1.11 10.91 -11.39 0.78 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.35 0.48 0.71 0.69 0.64 1.14 -11.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 11/11/10 26/11/09 26/11/08 21/11/07 23/11/06 -
Price 0.32 0.31 0.37 0.39 0.25 0.51 0.97 -
P/RPS 0.26 0.21 0.23 0.20 0.29 0.55 0.61 -13.23%
P/EPS 457.14 3.80 -69.81 79.59 5.33 -8.78 125.97 23.94%
EY 0.22 26.29 -1.43 1.26 18.76 -11.39 0.79 -19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.62 0.63 0.40 0.64 1.11 -11.86%

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