[BINTAI] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 361.54%
YoY- -45.95%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 39,549 43,340 88,961 153,525 439,125 41,657 36,449 1.36%
PBT 2,478 -4,733 1,058 947 2,876 1,120 1,100 14.48%
Tax 102 -99 -679 -407 -1,877 -374 -961 -
NP 2,580 -4,832 379 540 999 746 139 62.64%
-
NP to SH 2,754 -4,660 379 540 999 746 139 64.42%
-
Tax Rate -4.12% - 64.18% 42.98% 65.26% 33.39% 87.36% -
Total Cost 36,969 48,172 88,582 152,985 438,126 40,911 36,310 0.29%
-
Net Worth 64,433 83,028 89,116 83,547 110,306 110,863 116,546 -9.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 64,433 83,028 89,116 83,547 110,306 110,863 116,546 -9.39%
NOSH 103,924 103,786 102,432 101,886 104,062 103,611 106,923 -0.47%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.52% -11.15% 0.43% 0.35% 0.23% 1.79% 0.38% -
ROE 4.27% -5.61% 0.43% 0.65% 0.91% 0.67% 0.12% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.06 41.76 86.85 150.68 421.98 40.21 34.09 1.85%
EPS 2.65 -4.49 0.37 0.53 0.96 0.72 0.13 65.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.80 0.87 0.82 1.06 1.07 1.09 -8.96%
Adjusted Per Share Value based on latest NOSH - 101,886
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3.24 3.55 7.29 12.58 35.99 3.41 2.99 1.34%
EPS 0.23 -0.38 0.03 0.04 0.08 0.06 0.01 68.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0681 0.073 0.0685 0.0904 0.0909 0.0955 -9.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.43 0.51 0.99 1.00 1.15 2.23 5.35 -
P/RPS 1.13 1.22 1.14 0.66 0.27 5.55 15.69 -35.47%
P/EPS 16.23 -11.36 267.57 188.68 119.79 309.72 4,115.39 -60.21%
EY 6.16 -8.80 0.37 0.53 0.83 0.32 0.02 159.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 1.14 1.22 1.08 2.08 4.91 -27.87%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 21/11/07 23/11/06 23/11/05 24/11/04 20/11/03 29/11/02 -
Price 0.25 0.51 0.97 1.00 1.23 2.29 5.20 -
P/RPS 0.66 1.22 1.12 0.66 0.29 5.70 15.25 -40.71%
P/EPS 9.43 -11.36 262.16 188.68 128.13 318.06 4,000.00 -63.48%
EY 10.60 -8.80 0.38 0.53 0.78 0.31 0.03 165.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.64 1.11 1.22 1.16 2.14 4.77 -33.81%

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