[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -142.36%
YoY- 25.86%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 41,004 54,308 106,389 210,251 496,596 325,154 314,981 -28.78%
PBT -3,715 2,931 1,621 -2,360 116 -23,099 -7,416 -10.87%
Tax -7 -93 -871 -1,614 -82 -775 2,391 -
NP -3,722 2,838 750 -3,974 34 -23,874 -5,025 -4.87%
-
NP to SH -3,260 3,131 911 -665 -897 -26,015 -3,749 -2.30%
-
Tax Rate - 3.17% 53.73% - 70.69% - - -
Total Cost 44,726 51,470 105,639 214,225 496,562 349,028 320,006 -27.93%
-
Net Worth 105,027 83,402 74,774 92,030 59,800 98,555 55,012 11.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 105,027 83,402 74,774 92,030 59,800 98,555 55,012 11.36%
NOSH 350,091 289,591 289,591 289,591 213,571 185,954 101,874 22.82%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -9.08% 5.23% 0.70% -1.89% 0.01% -7.34% -1.60% -
ROE -3.10% 3.75% 1.22% -0.72% -1.50% -26.40% -6.81% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.71 18.88 36.99 73.11 232.52 174.86 309.18 -42.02%
EPS -0.93 1.09 0.32 -0.23 -0.42 -13.99 -3.68 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.26 0.32 0.28 0.53 0.54 -9.32%
Adjusted Per Share Value based on latest NOSH - 289,591
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.36 4.45 8.72 17.23 40.70 26.65 25.82 -28.79%
EPS -0.27 0.26 0.07 -0.05 -0.07 -2.13 -0.31 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0684 0.0613 0.0754 0.049 0.0808 0.0451 11.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.615 0.115 0.13 0.175 0.22 0.32 0.27 -
P/RPS 5.25 0.61 0.35 0.24 0.09 0.18 0.09 96.81%
P/EPS -66.04 10.56 41.04 -75.68 -52.38 -2.29 -7.34 44.16%
EY -1.51 9.47 2.44 -1.32 -1.91 -43.72 -13.63 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.40 0.50 0.55 0.79 0.60 0.50 26.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 20/02/19 22/02/18 23/02/17 23/02/16 11/02/15 -
Price 0.48 0.10 0.14 0.16 0.225 0.315 0.29 -
P/RPS 4.10 0.53 0.38 0.22 0.10 0.18 0.09 88.87%
P/EPS -51.55 9.19 44.20 -69.20 -53.57 -2.25 -7.88 36.71%
EY -1.94 10.89 2.26 -1.45 -1.87 -44.41 -12.69 -26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.34 0.54 0.50 0.80 0.59 0.54 19.82%

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