[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -411.24%
YoY- -19014.29%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 191,048 458,758 761,966 162,499 118,030 73,542 223,856 -2.60%
PBT 4,153 3,192 7,177 -5,682 1,854 -955 22,977 -24.79%
Tax -3,129 -975 -4,265 -938 -1,243 1,827 -6,720 -11.95%
NP 1,024 2,217 2,912 -6,620 611 872 16,257 -36.90%
-
NP to SH 1,024 2,217 2,912 -6,620 35 872 16,257 -36.90%
-
Tax Rate 75.34% 30.55% 59.43% - 67.04% - 29.25% -
Total Cost 190,024 456,541 759,054 169,119 117,419 72,670 207,599 -1.46%
-
Net Worth 89,987 84,797 109,199 101,846 6,406 121,249 118,132 -4.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 89,987 84,797 109,199 101,846 6,406 121,249 118,132 -4.43%
NOSH 103,434 102,165 104,000 103,924 5,932 83,047 55,202 11.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.54% 0.48% 0.38% -4.07% 0.52% 1.19% 7.26% -
ROE 1.14% 2.61% 2.67% -6.50% 0.55% 0.72% 13.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 184.70 449.03 732.66 156.36 1,989.65 88.55 405.52 -12.27%
EPS 0.99 2.17 2.80 -6.37 0.59 1.05 29.45 -43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 1.05 0.98 1.08 1.46 2.14 -13.92%
Adjusted Per Share Value based on latest NOSH - 103,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.66 37.60 62.46 13.32 9.67 6.03 18.35 -2.60%
EPS 0.08 0.18 0.24 -0.54 0.00 0.07 1.33 -37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0695 0.0895 0.0835 0.0053 0.0994 0.0968 -4.41%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 1.03 1.20 2.19 4.98 6.30 8.20 -
P/RPS 0.52 0.23 0.16 1.40 0.25 7.11 2.02 -20.23%
P/EPS 96.97 47.47 42.86 -34.38 844.07 600.00 27.84 23.10%
EY 1.03 2.11 2.33 -2.91 0.12 0.17 3.59 -18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.14 2.23 4.61 4.32 3.83 -18.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 26/02/04 27/02/03 22/02/02 26/02/01 -
Price 0.75 1.01 1.13 2.18 4.70 6.25 5.00 -
P/RPS 0.41 0.22 0.15 1.39 0.24 7.06 1.23 -16.72%
P/EPS 75.76 46.54 40.36 -34.22 796.61 595.24 16.98 28.29%
EY 1.32 2.15 2.48 -2.92 0.13 0.17 5.89 -22.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.22 1.08 2.22 4.35 4.28 2.34 -15.35%

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