[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 1866.91%
YoY- 1557.16%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 318,589 201,899 192,570 266,834 286,870 130,721 103,366 20.61%
PBT 3,087 2,605 13,105 15,759 2,642 4,591 -13,889 -
Tax -1,097 -2,576 -2,095 -2,398 5 142 -205 32.22%
NP 1,990 29 11,010 13,361 2,647 4,733 -14,094 -
-
NP to SH 226 -2,104 7,598 9,559 -656 4,034 -13,629 -
-
Tax Rate 35.54% 98.89% 15.99% 15.22% -0.19% -3.09% - -
Total Cost 316,599 201,870 181,560 253,473 284,223 125,988 117,460 17.95%
-
Net Worth 60,609 60,260 74,350 70,316 62,525 64,460 75,832 -3.66%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 60,609 60,260 74,350 70,316 62,525 64,460 75,832 -3.66%
NOSH 102,727 102,135 101,849 101,908 102,500 103,969 103,879 -0.18%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.62% 0.01% 5.72% 5.01% 0.92% 3.62% -13.64% -
ROE 0.37% -3.49% 10.22% 13.59% -1.05% 6.26% -17.97% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 310.13 197.68 189.07 261.84 279.87 125.73 99.51 20.83%
EPS 0.22 -2.06 7.46 9.38 -0.64 3.88 -13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.73 0.69 0.61 0.62 0.73 -3.48%
Adjusted Per Share Value based on latest NOSH - 101,917
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 26.11 16.55 15.78 21.87 23.51 10.71 8.47 20.61%
EPS 0.02 -0.17 0.62 0.78 -0.05 0.33 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0494 0.0609 0.0576 0.0513 0.0528 0.0622 -3.66%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.305 0.31 0.36 0.31 0.35 0.11 0.50 -
P/RPS 0.10 0.16 0.19 0.12 0.13 0.09 0.50 -23.50%
P/EPS 138.64 -15.05 4.83 3.30 -54.69 2.84 -3.81 -
EY 0.72 -6.65 20.72 30.26 -1.83 35.27 -26.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.49 0.45 0.57 0.18 0.68 -4.36%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 26/02/09 28/02/08 -
Price 0.345 0.32 0.36 0.31 0.47 0.29 0.47 -
P/RPS 0.11 0.16 0.19 0.12 0.17 0.23 0.47 -21.48%
P/EPS 156.82 -15.53 4.83 3.30 -73.44 7.47 -3.58 -
EY 0.64 -6.44 20.72 30.26 -1.36 13.38 -27.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.49 0.45 0.77 0.47 0.64 -1.62%

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