[BINTAI] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 61.07%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 477,604 473,866 398,802 355,339 367,759 383,948 376,421 4.04%
PBT -24,487 5,609 6,041 6,900 5,434 22,306 7,875 -
Tax -6,923 2,444 -3,271 -3,595 -5,333 -5,116 -2,476 18.67%
NP -31,410 8,053 2,770 3,305 101 17,190 5,399 -
-
NP to SH -36,083 6,039 -1,506 -819 -9,486 9,536 364 -
-
Tax Rate - -43.57% 54.15% 52.10% 98.14% 22.94% 31.44% -
Total Cost 509,014 465,813 396,032 352,034 367,658 366,758 371,022 5.40%
-
Net Worth 46,324 62,184 58,001 62,448 61,130 65,203 4,978 44.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 46,324 62,184 58,001 62,448 61,130 65,203 4,978 44.98%
NOSH 178,172 101,942 101,756 102,374 101,884 101,880 8,161 67.10%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.58% 1.70% 0.69% 0.93% 0.03% 4.48% 1.43% -
ROE -77.89% 9.71% -2.60% -1.31% -15.52% 14.63% 7.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 268.06 464.84 391.92 347.10 360.96 376.86 4,612.19 -37.73%
EPS -20.25 5.61 -1.48 -0.80 -9.31 9.36 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.61 0.57 0.61 0.60 0.64 0.61 -13.23%
Adjusted Per Share Value based on latest NOSH - 101,984
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.15 38.84 32.69 29.13 30.14 31.47 30.85 4.04%
EPS -2.96 0.50 -0.12 -0.07 -0.78 0.78 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.051 0.0475 0.0512 0.0501 0.0534 0.0041 44.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.27 0.31 0.315 0.295 0.37 0.34 0.39 -
P/RPS 0.10 0.07 0.08 0.08 0.10 0.09 0.01 46.72%
P/EPS -1.33 5.23 -21.28 -36.88 -3.97 3.63 8.74 -
EY -75.01 19.11 -4.70 -2.71 -25.16 27.53 11.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.51 0.55 0.48 0.62 0.53 0.64 8.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 28/05/14 31/05/13 31/05/12 26/05/11 27/05/10 -
Price 0.235 0.225 0.32 0.37 0.34 0.38 0.35 -
P/RPS 0.09 0.05 0.08 0.11 0.09 0.10 0.01 44.17%
P/EPS -1.16 3.80 -21.62 -46.25 -3.65 4.06 7.85 -
EY -86.18 26.33 -4.63 -2.16 -27.38 24.63 12.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.37 0.56 0.61 0.57 0.59 0.57 7.90%

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