[BINTAI] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -106.55%
YoY- -1112.82%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 188,666 325,976 203,741 178,122 236,354 117,298 151,566 3.71%
PBT 315 420 -16,599 -11,863 994 1,600 12,362 -45.72%
Tax -2,053 -100 -826 0 -868 -604 -1,519 5.14%
NP -1,738 320 -17,425 -11,863 126 996 10,843 -
-
NP to SH 1,570 155 -17,884 -9,836 -811 67 8,300 -24.21%
-
Tax Rate 651.75% 23.81% - - 87.32% 37.75% 12.29% -
Total Cost 190,404 325,656 221,166 189,985 236,228 116,302 140,723 5.16%
-
Net Worth 94,906 59,526 101,849 47,905 62,852 59,342 75,361 3.91%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 94,906 59,526 101,849 47,905 62,852 59,342 75,361 3.91%
NOSH 289,591 214,590 172,625 101,927 101,374 95,714 101,840 19.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.92% 0.10% -8.55% -6.66% 0.05% 0.85% 7.15% -
ROE 1.65% 0.26% -17.56% -20.53% -1.29% 0.11% 11.01% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 65.60 153.33 118.02 174.75 233.15 122.55 148.83 -12.75%
EPS 0.55 0.07 -10.36 -9.65 -0.80 0.07 8.15 -36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.28 0.59 0.47 0.62 0.62 0.74 -12.58%
Adjusted Per Share Value based on latest NOSH - 101,887
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.46 26.72 16.70 14.60 19.37 9.61 12.42 3.71%
EPS 0.13 0.01 -1.47 -0.81 -0.07 0.01 0.68 -24.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0488 0.0835 0.0393 0.0515 0.0486 0.0618 3.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.165 0.195 0.255 0.36 0.315 0.35 0.26 -
P/RPS 0.25 0.13 0.22 0.21 0.14 0.29 0.17 6.63%
P/EPS 30.22 267.46 -2.46 -3.73 -39.38 500.00 3.19 45.41%
EY 3.31 0.37 -40.63 -26.81 -2.54 0.20 31.35 -31.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.43 0.77 0.51 0.56 0.35 6.11%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 24/11/11 -
Price 0.175 0.18 0.32 0.345 0.315 0.32 0.31 -
P/RPS 0.27 0.12 0.27 0.20 0.14 0.26 0.21 4.27%
P/EPS 32.06 246.88 -3.09 -3.58 -39.38 457.14 3.80 42.63%
EY 3.12 0.41 -32.38 -27.97 -2.54 0.22 26.29 -29.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.54 0.73 0.51 0.52 0.42 3.94%

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