[BINTAI] YoY Cumulative Quarter Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	383,948	376,421	187,248	149,831	264,946	561,952	964,257	-14.22%
YoY %	2.00%	101.03%	24.97%	-43.45%	-52.85%	-41.72%	-	-
Horiz. %	39.82%	39.04%	19.42%	15.54%	27.48%	58.28%	100.00%	-
PBT	22,306	7,875	5,639	-30,398	5,545	6,267	-19,954	-
YoY %	183.25%	39.65%	118.55%	-648.21%	-11.52%	131.41%	-	-
Horiz. %	-111.79%	-39.47%	-28.26%	152.34%	-27.79%	-31.41%	100.00%	-
Tax	-5,116	-2,476	-235	-507	-5,104	-459	805	-
YoY %	-106.62%	-953.62%	53.65%	90.07%	-1,011.98%	-157.02%	-	-
Horiz. %	-635.53%	-307.58%	-29.19%	-62.98%	-634.04%	-57.02%	100.00%	-
NP	17,190	5,399	5,404	-30,905	441	5,808	-19,149	-
YoY %	218.39%	-0.09%	117.49%	-7,107.94%	-92.41%	130.33%	-	-
Horiz. %	-89.77%	-28.19%	-28.22%	161.39%	-2.30%	-30.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,536	364	4,103	-29,992	489	5,078	-19,149	-
YoY %	2,519.78%	-91.13%	113.68%	-6,233.33%	-90.37%	126.52%	-	-
Horiz. %	-49.80%	-1.90%	-21.43%	156.62%	-2.55%	-26.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.94%	31.44%	4.17%	-	92.05%	7.32%	-	-
YoY %	-27.04%	653.96%	0.00%	-	1,157.51%	0.00%	-	-
Horiz. %	313.39%	429.51%	56.97%	-	1,257.51%	100.00%	-	-
Total Cost	366,758	371,022	181,844	180,736	264,505	556,144	983,406	-15.15%
YoY %	-1.15%	104.03%	0.61%	-31.67%	-52.44%	-43.45%	-	-
Horiz. %	37.29%	37.73%	18.49%	18.38%	26.90%	56.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,203	4,978	64,424	60,249	90,517	87,675	84,180	-4.16%
YoY %	1,209.82%	-92.27%	6.93%	-33.44%	3.24%	4.15%	-	-
Horiz. %	77.46%	5.91%	76.53%	71.57%	107.53%	104.15%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	65,203	4,978	64,424	60,249	90,517	87,675	84,180	-4.16%
YoY %	1,209.82%	-92.27%	6.93%	-33.44%	3.24%	4.15%	-	-
Horiz. %	77.46%	5.91%	76.53%	71.57%	107.53%	104.15%	100.00%	-
NOSH	101,880	8,161	103,910	103,878	104,042	101,947	103,926	-0.33%
YoY %	1,148.38%	-92.15%	0.03%	-0.16%	2.05%	-1.90%	-	-
Horiz. %	98.03%	7.85%	99.98%	99.95%	100.11%	98.10%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	4.48%	1.43%	2.89%	-20.63%	0.17%	1.03%	-1.99%	-
YoY %	213.29%	-50.52%	114.01%	-12,235.29%	-83.50%	151.76%	-	-
Horiz. %	-225.13%	-71.86%	-145.23%	1,036.68%	-8.54%	-51.76%	100.00%	-
ROE	14.63%	7.31%	6.37%	-49.78%	0.54%	5.79%	-22.75%	-
YoY %	100.14%	14.76%	112.80%	-9,318.52%	-90.67%	125.45%	-	-
Horiz. %	-64.31%	-32.13%	-28.00%	218.81%	-2.37%	-25.45%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	376.86	4,612.19	180.20	144.24	254.65	551.22	927.83	-13.93%
YoY %	-91.83%	2,459.48%	24.93%	-43.36%	-53.80%	-40.59%	-	-
Horiz. %	40.62%	497.09%	19.42%	15.55%	27.45%	59.41%	100.00%	-
EPS	9.36	0.36	4.03	-29.43	0.47	4.98	-18.43	-
YoY %	2,500.00%	-91.07%	113.69%	-6,361.70%	-90.56%	127.02%	-	-
Horiz. %	-50.79%	-1.95%	-21.87%	159.69%	-2.55%	-27.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.64	0.61	0.62	0.58	0.87	0.86	0.81	-3.84%
YoY %	4.92%	-1.61%	6.90%	-33.33%	1.16%	6.17%	-	-
Horiz. %	79.01%	75.31%	76.54%	71.60%	107.41%	106.17%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 103,876
RPS	31.47	30.85	15.35	12.28	21.72	46.06	79.04	-14.22%
YoY %	2.01%	100.98%	25.00%	-43.46%	-52.84%	-41.73%	-	-
Horiz. %	39.82%	39.03%	19.42%	15.54%	27.48%	58.27%	100.00%	-
EPS	0.78	0.03	0.34	-2.46	0.04	0.42	-1.57	-
YoY %	2,500.00%	-91.18%	113.82%	-6,250.00%	-90.48%	126.75%	-	-
Horiz. %	-49.68%	-1.91%	-21.66%	156.69%	-2.55%	-26.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0534	0.0041	0.0528	0.0494	0.0742	0.0719	0.069	-4.17%
YoY %	1,202.44%	-92.23%	6.88%	-33.42%	3.20%	4.20%	-	-
Horiz. %	77.39%	5.94%	76.52%	71.59%	107.54%	104.20%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.34	0.39	0.18	0.50	0.60	1.00	1.13	-
P/RPS	0.09	0.01	0.10	0.35	0.24	0.18	0.12	-4.67%
YoY %	800.00%	-90.00%	-71.43%	45.83%	33.33%	50.00%	-	-
Horiz. %	75.00%	8.33%	83.33%	291.67%	200.00%	150.00%	100.00%	-
P/EPS	3.63	8.74	4.56	-1.73	127.66	20.08	-6.13	-
YoY %	-58.47%	91.67%	363.58%	-101.36%	535.76%	427.57%	-	-
Horiz. %	-59.22%	-142.58%	-74.39%	28.22%	-2,082.54%	-327.57%	100.00%	-
EY	27.53	11.44	21.94	-57.74	0.78	4.98	-16.31	-
YoY %	140.65%	-47.86%	138.00%	-7,502.56%	-84.34%	130.53%	-	-
Horiz. %	-168.79%	-70.14%	-134.52%	354.02%	-4.78%	-30.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.64	0.29	0.86	0.69	1.16	1.40	-14.94%
YoY %	-17.19%	120.69%	-66.28%	24.64%	-40.52%	-17.14%	-	-
Horiz. %	37.86%	45.71%	20.71%	61.43%	49.29%	82.86%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	27/05/10	27/05/09	29/05/08	31/05/07	29/05/06	31/05/05	-
Price	0.38	0.35	0.27	0.44	0.46	1.00	1.02	-
P/RPS	0.10	0.01	0.15	0.31	0.18	0.18	0.11	-1.57%
YoY %	900.00%	-93.33%	-51.61%	72.22%	0.00%	63.64%	-	-
Horiz. %	90.91%	9.09%	136.36%	281.82%	163.64%	163.64%	100.00%	-
P/EPS	4.06	7.85	6.84	-1.52	97.87	20.08	-5.54	-
YoY %	-48.28%	14.77%	550.00%	-101.55%	387.40%	462.45%	-	-
Horiz. %	-73.29%	-141.70%	-123.47%	27.44%	-1,766.61%	-362.45%	100.00%	-
EY	24.63	12.74	14.62	-65.62	1.02	4.98	-18.06	-
YoY %	93.33%	-12.86%	122.28%	-6,533.33%	-79.52%	127.57%	-	-
Horiz. %	-136.38%	-70.54%	-80.95%	363.34%	-5.65%	-27.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.59	0.57	0.44	0.76	0.53	1.16	1.26	-11.87%
YoY %	3.51%	29.55%	-42.11%	43.40%	-54.31%	-7.94%	-	-
Horiz. %	46.83%	45.24%	34.92%	60.32%	42.06%	92.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos