[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 127.87%
YoY- 110.74%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 496,596 325,154 314,981 318,589 201,899 192,570 266,834 10.89%
PBT 116 -23,099 -7,416 3,087 2,605 13,105 15,759 -55.86%
Tax -82 -775 2,391 -1,097 -2,576 -2,095 -2,398 -42.99%
NP 34 -23,874 -5,025 1,990 29 11,010 13,361 -63.01%
-
NP to SH -897 -26,015 -3,749 226 -2,104 7,598 9,559 -
-
Tax Rate 70.69% - - 35.54% 98.89% 15.99% 15.22% -
Total Cost 496,562 349,028 320,006 316,599 201,870 181,560 253,473 11.84%
-
Net Worth 59,800 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 59,800 98,555 55,012 60,609 60,260 74,350 70,316 -2.66%
NOSH 213,571 185,954 101,874 102,727 102,135 101,849 101,908 13.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.01% -7.34% -1.60% 0.62% 0.01% 5.72% 5.01% -
ROE -1.50% -26.40% -6.81% 0.37% -3.49% 10.22% 13.59% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 232.52 174.86 309.18 310.13 197.68 189.07 261.84 -1.95%
EPS -0.42 -13.99 -3.68 0.22 -2.06 7.46 9.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.53 0.54 0.59 0.59 0.73 0.69 -13.94%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.70 26.65 25.82 26.11 16.55 15.78 21.87 10.89%
EPS -0.07 -2.13 -0.31 0.02 -0.17 0.62 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0808 0.0451 0.0497 0.0494 0.0609 0.0576 -2.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.22 0.32 0.27 0.305 0.31 0.36 0.31 -
P/RPS 0.09 0.18 0.09 0.10 0.16 0.19 0.12 -4.67%
P/EPS -52.38 -2.29 -7.34 138.64 -15.05 4.83 3.30 -
EY -1.91 -43.72 -13.63 0.72 -6.65 20.72 30.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.50 0.52 0.53 0.49 0.45 9.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.225 0.315 0.29 0.345 0.32 0.36 0.31 -
P/RPS 0.10 0.18 0.09 0.11 0.16 0.19 0.12 -2.99%
P/EPS -53.57 -2.25 -7.88 156.82 -15.53 4.83 3.30 -
EY -1.87 -44.41 -12.69 0.64 -6.44 20.72 30.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05%

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