[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -230.68%
YoY- -116.26%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 201,899 192,570 266,834 286,870 130,721 103,366 191,048 0.92%
PBT 2,605 13,105 15,759 2,642 4,591 -13,889 4,153 -7.47%
Tax -2,576 -2,095 -2,398 5 142 -205 -3,129 -3.18%
NP 29 11,010 13,361 2,647 4,733 -14,094 1,024 -44.76%
-
NP to SH -2,104 7,598 9,559 -656 4,034 -13,629 1,024 -
-
Tax Rate 98.89% 15.99% 15.22% -0.19% -3.09% - 75.34% -
Total Cost 201,870 181,560 253,473 284,223 125,988 117,460 190,024 1.01%
-
Net Worth 60,260 74,350 70,316 62,525 64,460 75,832 89,987 -6.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,260 74,350 70,316 62,525 64,460 75,832 89,987 -6.45%
NOSH 102,135 101,849 101,908 102,500 103,969 103,879 103,434 -0.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.01% 5.72% 5.01% 0.92% 3.62% -13.64% 0.54% -
ROE -3.49% 10.22% 13.59% -1.05% 6.26% -17.97% 1.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 197.68 189.07 261.84 279.87 125.73 99.51 184.70 1.13%
EPS -2.06 7.46 9.38 -0.64 3.88 -13.12 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.73 0.69 0.61 0.62 0.73 0.87 -6.26%
Adjusted Per Share Value based on latest NOSH - 101,578
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.55 15.78 21.87 23.51 10.71 8.47 15.66 0.92%
EPS -0.17 0.62 0.78 -0.05 0.33 -1.12 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0609 0.0576 0.0513 0.0528 0.0622 0.0738 -6.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.36 0.31 0.35 0.11 0.50 0.96 -
P/RPS 0.16 0.19 0.12 0.13 0.09 0.50 0.52 -17.82%
P/EPS -15.05 4.83 3.30 -54.69 2.84 -3.81 96.97 -
EY -6.65 20.72 30.26 -1.83 35.27 -26.24 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.45 0.57 0.18 0.68 1.10 -11.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.32 0.36 0.31 0.47 0.29 0.47 0.75 -
P/RPS 0.16 0.19 0.12 0.17 0.23 0.47 0.41 -14.50%
P/EPS -15.53 4.83 3.30 -73.44 7.47 -3.58 75.76 -
EY -6.44 20.72 30.26 -1.36 13.38 -27.91 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.45 0.77 0.47 0.64 0.86 -7.45%

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