[BINTAI] YoY Quarter Result on 30-Sep-2004 [#2]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Quarter Result
Revenue	43,340	88,961	153,525	439,125	41,657	36,449	29,818	6.42%
YoY %	-51.28%	-42.05%	-65.04%	954.14%	14.29%	22.24%	-	-
Horiz. %	145.35%	298.35%	514.87%	1,472.68%	139.70%	122.24%	100.00%	-
PBT	-4,733	1,058	947	2,876	1,120	1,100	1,036	-
YoY %	-547.35%	11.72%	-67.07%	156.79%	1.82%	6.18%	-	-
Horiz. %	-456.85%	102.12%	91.41%	277.61%	108.11%	106.18%	100.00%	-
Tax	-99	-679	-407	-1,877	-374	-961	-330	-18.17%
YoY %	85.42%	-66.83%	78.32%	-401.87%	61.08%	-191.21%	-	-
Horiz. %	30.00%	205.76%	123.33%	568.79%	113.33%	291.21%	100.00%	-
NP	-4,832	379	540	999	746	139	706	-
YoY %	-1,374.93%	-29.81%	-45.95%	33.91%	436.69%	-80.31%	-	-
Horiz. %	-684.42%	53.68%	76.49%	141.50%	105.67%	19.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,660	379	540	999	746	139	706	-
YoY %	-1,329.55%	-29.81%	-45.95%	33.91%	436.69%	-80.31%	-	-
Horiz. %	-660.06%	53.68%	76.49%	141.50%	105.67%	19.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	64.18%	42.98%	65.26%	33.39%	87.36%	31.85%	-
YoY %	-	49.33%	-34.14%	95.45%	-61.78%	174.29%	-	-
Horiz. %	-	201.51%	134.95%	204.90%	104.84%	274.29%	100.00%	-
Total Cost	48,172	88,582	152,985	438,126	40,911	36,310	29,112	8.75%
YoY %	-45.62%	-42.10%	-65.08%	970.92%	12.67%	24.73%	-	-
Horiz. %	165.47%	304.28%	525.50%	1,504.97%	140.53%	124.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,028	89,116	83,547	110,306	110,863	116,546	123,757	-6.43%
YoY %	-6.83%	6.67%	-24.26%	-0.50%	-4.88%	-5.83%	-	-
Horiz. %	67.09%	72.01%	67.51%	89.13%	89.58%	94.17%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	83,028	89,116	83,547	110,306	110,863	116,546	123,757	-6.43%
YoY %	-6.83%	6.67%	-24.26%	-0.50%	-4.88%	-5.83%	-	-
Horiz. %	67.09%	72.01%	67.51%	89.13%	89.58%	94.17%	100.00%	-
NOSH	103,786	102,432	101,886	104,062	103,611	106,923	83,058	3.78%
YoY %	1.32%	0.54%	-2.09%	0.44%	-3.10%	28.73%	-	-
Horiz. %	124.96%	123.33%	122.67%	125.29%	124.75%	128.73%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	-11.15%	0.43%	0.35%	0.23%	1.79%	0.38%	2.37%	-
YoY %	-2,693.02%	22.86%	52.17%	-87.15%	371.05%	-83.97%	-	-
Horiz. %	-470.46%	18.14%	14.77%	9.70%	75.53%	16.03%	100.00%	-
ROE	-5.61%	0.43%	0.65%	0.91%	0.67%	0.12%	0.57%	-
YoY %	-1,404.65%	-33.85%	-28.57%	35.82%	458.33%	-78.95%	-	-
Horiz. %	-984.21%	75.44%	114.04%	159.65%	117.54%	21.05%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	41.76	86.85	150.68	421.98	40.21	34.09	35.90	2.55%
YoY %	-51.92%	-42.36%	-64.29%	949.44%	17.95%	-5.04%	-	-
Horiz. %	116.32%	241.92%	419.72%	1,175.43%	112.01%	94.96%	100.00%	-
EPS	-4.49	0.37	0.53	0.96	0.72	0.13	0.85	-
YoY %	-1,313.51%	-30.19%	-44.79%	33.33%	453.85%	-84.71%	-	-
Horiz. %	-528.24%	43.53%	62.35%	112.94%	84.71%	15.29%	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	0.80	0.87	0.82	1.06	1.07	1.09	1.49	-9.84%
YoY %	-8.05%	6.10%	-22.64%	-0.93%	-1.83%	-26.85%	-	-
Horiz. %	53.69%	58.39%	55.03%	71.14%	71.81%	73.15%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 104,062
RPS	3.55	7.29	12.58	35.99	3.41	2.99	2.44	6.44%
YoY %	-51.30%	-42.05%	-65.05%	955.43%	14.05%	22.54%	-	-
Horiz. %	145.49%	298.77%	515.57%	1,475.00%	139.75%	122.54%	100.00%	-
EPS	-0.38	0.03	0.04	0.08	0.06	0.01	0.06	-
YoY %	-1,366.67%	-25.00%	-50.00%	33.33%	500.00%	-83.33%	-	-
Horiz. %	-633.33%	50.00%	66.67%	133.33%	100.00%	16.67%	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	0.0681	0.073	0.0685	0.0904	0.0909	0.0955	0.1014	-6.41%
YoY %	-6.71%	6.57%	-24.23%	-0.55%	-4.82%	-5.82%	-	-
Horiz. %	67.16%	71.99%	67.55%	89.15%	89.64%	94.18%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	-
Price	0.51	0.99	1.00	1.15	2.23	5.35	6.00	-
P/RPS	1.22	1.14	0.66	0.27	5.55	15.69	16.71	-35.33%
YoY %	7.02%	72.73%	144.44%	-95.14%	-64.63%	-6.10%	-	-
Horiz. %	7.30%	6.82%	3.95%	1.62%	33.21%	93.90%	100.00%	-
P/EPS	-11.36	267.57	188.68	119.79	309.72	4,115.39	705.88	-
YoY %	-104.25%	41.81%	57.51%	-61.32%	-92.47%	483.02%	-	-
Horiz. %	-1.61%	37.91%	26.73%	16.97%	43.88%	583.02%	100.00%	-
EY	-8.80	0.37	0.53	0.83	0.32	0.02	0.14	-
YoY %	-2,478.38%	-30.19%	-36.14%	159.38%	1,500.00%	-85.71%	-	-
Horiz. %	-6,285.71%	264.29%	378.57%	592.86%	228.57%	14.29%	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	0.64	1.14	1.22	1.08	2.08	4.91	4.03	-26.40%
YoY %	-43.86%	-6.56%	12.96%	-48.08%	-57.64%	21.84%	-	-
Horiz. %	15.88%	28.29%	30.27%	26.80%	51.61%	121.84%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	23/11/06	23/11/05	24/11/04	20/11/03	29/11/02	29/11/01	-
Price	0.51	0.97	1.00	1.23	2.29	5.20	6.95	-
P/RPS	1.22	1.12	0.66	0.29	5.70	15.25	19.36	-36.90%
YoY %	8.93%	69.70%	127.59%	-94.91%	-62.62%	-21.23%	-	-
Horiz. %	6.30%	5.79%	3.41%	1.50%	29.44%	78.77%	100.00%	-
P/EPS	-11.36	262.16	188.68	128.13	318.06	4,000.00	817.65	-
YoY %	-104.33%	38.94%	47.26%	-59.72%	-92.05%	389.21%	-	-
Horiz. %	-1.39%	32.06%	23.08%	15.67%	38.90%	489.21%	100.00%	-
EY	-8.80	0.38	0.53	0.78	0.31	0.03	0.12	-
YoY %	-2,415.79%	-28.30%	-32.05%	151.61%	933.33%	-75.00%	-	-
Horiz. %	-7,333.33%	316.67%	441.67%	650.00%	258.33%	25.00%	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	0.64	1.11	1.22	1.16	2.14	4.77	4.66	-28.16%
YoY %	-42.34%	-9.02%	5.17%	-45.79%	-55.14%	2.36%	-	-
Horiz. %	13.73%	23.82%	26.18%	24.89%	45.92%	102.36%	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