[BINTAI] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 70.54%
YoY- 1634.2%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 178,122 236,354 117,298 151,566 161,558 201,474 90,824 11.87%
PBT -11,863 994 1,600 12,362 -230 3,008 4,690 -
Tax 0 -868 -604 -1,519 -111 1 -50 -
NP -11,863 126 996 10,843 -341 3,009 4,640 -
-
NP to SH -9,836 -811 67 8,300 -541 502 4,871 -
-
Tax Rate - 87.32% 37.75% 12.29% - -0.03% 1.07% -
Total Cost 189,985 236,228 116,302 140,723 161,899 198,465 86,184 14.07%
-
Net Worth 47,905 62,852 59,342 75,361 61,245 63,518 64,392 -4.80%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 47,905 62,852 59,342 75,361 61,245 63,518 64,392 -4.80%
NOSH 101,927 101,374 95,714 101,840 102,075 102,448 103,859 -0.31%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -6.66% 0.05% 0.85% 7.15% -0.21% 1.49% 5.11% -
ROE -20.53% -1.29% 0.11% 11.01% -0.88% 0.79% 7.56% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 174.75 233.15 122.55 148.83 158.27 196.66 87.45 12.22%
EPS -9.65 -0.80 0.07 8.15 -0.53 0.49 4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.62 0.62 0.74 0.60 0.62 0.62 -4.50%
Adjusted Per Share Value based on latest NOSH - 101,869
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.60 19.37 9.61 12.42 13.24 16.51 7.44 11.88%
EPS -0.81 -0.07 0.01 0.68 -0.04 0.04 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0515 0.0486 0.0618 0.0502 0.0521 0.0528 -4.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.36 0.315 0.35 0.26 0.29 0.44 0.43 -
P/RPS 0.21 0.14 0.29 0.17 0.18 0.22 0.49 -13.16%
P/EPS -3.73 -39.38 500.00 3.19 -54.72 89.80 9.17 -
EY -26.81 -2.54 0.20 31.35 -1.83 1.11 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.51 0.56 0.35 0.48 0.71 0.69 1.84%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 21/11/12 24/11/11 11/11/10 26/11/09 26/11/08 -
Price 0.345 0.315 0.32 0.31 0.37 0.39 0.25 -
P/RPS 0.20 0.14 0.26 0.21 0.23 0.20 0.29 -6.00%
P/EPS -3.58 -39.38 457.14 3.80 -69.81 79.59 5.33 -
EY -27.97 -2.54 0.22 26.29 -1.43 1.26 18.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.51 0.52 0.42 0.62 0.63 0.40 10.54%

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