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

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -32.68%
YoY- 33.91%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 43,340 88,961 153,525 439,125 41,657 36,449 29,818 6.42%
PBT -4,733 1,058 947 2,876 1,120 1,100 1,036 -
Tax -99 -679 -407 -1,877 -374 -961 -330 -18.17%
NP -4,832 379 540 999 746 139 706 -
-
NP to SH -4,660 379 540 999 746 139 706 -
-
Tax Rate - 64.18% 42.98% 65.26% 33.39% 87.36% 31.85% -
Total Cost 48,172 88,582 152,985 438,126 40,911 36,310 29,112 8.75%
-
Net Worth 83,028 89,116 83,547 110,306 110,863 116,546 123,757 -6.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 83,028 89,116 83,547 110,306 110,863 116,546 123,757 -6.43%
NOSH 103,786 102,432 101,886 104,062 103,611 106,923 83,058 3.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -11.15% 0.43% 0.35% 0.23% 1.79% 0.38% 2.37% -
ROE -5.61% 0.43% 0.65% 0.91% 0.67% 0.12% 0.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 41.76 86.85 150.68 421.98 40.21 34.09 35.90 2.55%
EPS -4.49 0.37 0.53 0.96 0.72 0.13 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.87 0.82 1.06 1.07 1.09 1.49 -9.84%
Adjusted Per Share Value based on latest NOSH - 104,062
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.55 7.29 12.58 35.99 3.41 2.99 2.44 6.44%
EPS -0.38 0.03 0.04 0.08 0.06 0.01 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.073 0.0685 0.0904 0.0909 0.0955 0.1014 -6.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
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%
P/EPS -11.36 267.57 188.68 119.79 309.72 4,115.39 705.88 -
EY -8.80 0.37 0.53 0.83 0.32 0.02 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.14 1.22 1.08 2.08 4.91 4.03 -26.40%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
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%
P/EPS -11.36 262.16 188.68 128.13 318.06 4,000.00 817.65 -
EY -8.80 0.38 0.53 0.78 0.31 0.03 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.11 1.22 1.16 2.14 4.77 4.66 -28.16%

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