[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -125.91%
YoY- -1430.96%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 266,834 286,870 130,721 103,366 191,048 458,758 761,966 -16.03%
PBT 15,759 2,642 4,591 -13,889 4,153 3,192 7,177 14.00%
Tax -2,398 5 142 -205 -3,129 -975 -4,265 -9.14%
NP 13,361 2,647 4,733 -14,094 1,024 2,217 2,912 28.89%
-
NP to SH 9,559 -656 4,034 -13,629 1,024 2,217 2,912 21.89%
-
Tax Rate 15.22% -0.19% -3.09% - 75.34% 30.55% 59.43% -
Total Cost 253,473 284,223 125,988 117,460 190,024 456,541 759,054 -16.69%
-
Net Worth 70,316 62,525 64,460 75,832 89,987 84,797 109,199 -7.07%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 70,316 62,525 64,460 75,832 89,987 84,797 109,199 -7.07%
NOSH 101,908 102,500 103,969 103,879 103,434 102,165 104,000 -0.33%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.01% 0.92% 3.62% -13.64% 0.54% 0.48% 0.38% -
ROE 13.59% -1.05% 6.26% -17.97% 1.14% 2.61% 2.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 261.84 279.87 125.73 99.51 184.70 449.03 732.66 -15.75%
EPS 9.38 -0.64 3.88 -13.12 0.99 2.17 2.80 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.62 0.73 0.87 0.83 1.05 -6.75%
Adjusted Per Share Value based on latest NOSH - 103,912
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.87 23.51 10.71 8.47 15.66 37.60 62.46 -16.03%
EPS 0.78 -0.05 0.33 -1.12 0.08 0.18 0.24 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0513 0.0528 0.0622 0.0738 0.0695 0.0895 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.31 0.35 0.11 0.50 0.96 1.03 1.20 -
P/RPS 0.12 0.13 0.09 0.50 0.52 0.23 0.16 -4.67%
P/EPS 3.30 -54.69 2.84 -3.81 96.97 47.47 42.86 -34.76%
EY 30.26 -1.83 35.27 -26.24 1.03 2.11 2.33 53.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.18 0.68 1.10 1.24 1.14 -14.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 24/02/05 -
Price 0.31 0.47 0.29 0.47 0.75 1.01 1.13 -
P/RPS 0.12 0.17 0.23 0.47 0.41 0.22 0.15 -3.64%
P/EPS 3.30 -73.44 7.47 -3.58 75.76 46.54 40.36 -34.10%
EY 30.26 -1.36 13.38 -27.91 1.32 2.15 2.48 51.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 0.47 0.64 0.86 1.22 1.08 -13.57%

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