[BINTAI] YoY Quarter Result on 31-Dec-2001 [#3]

Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -461.33%
YoY- -189.63%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
Revenue 223,133 52,608 49,174 9,498 30,778 21,729 0 -100.00%
PBT 1,609 -9,244 549 -5,925 4,038 3,734 0 -100.00%
Tax -1,181 497 -212 5,925 -1,192 -1,047 0 -100.00%
NP 428 -8,747 337 0 2,846 2,687 0 -100.00%
-
NP to SH 428 -8,747 110 -2,551 2,846 2,687 0 -100.00%
-
Tax Rate 73.40% - 38.62% - 29.52% 28.04% - -
Total Cost 222,705 61,355 48,837 9,498 27,932 19,042 0 -100.00%
-
Net Worth 109,609 101,805 37,125 120,924 96,356 107,038 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
Net Worth 109,609 101,805 37,125 120,924 96,356 107,038 0 -100.00%
NOSH 104,390 103,883 34,375 82,824 48,178 55,174 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
NP Margin 0.19% -16.63% 0.69% 0.00% 9.25% 12.37% 0.00% -
ROE 0.39% -8.59% 0.30% -2.11% 2.95% 2.51% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
RPS 213.75 50.64 143.05 11.47 63.88 39.38 0.00 -100.00%
EPS 0.41 -8.42 0.32 -3.08 3.44 4.87 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.98 1.08 1.46 2.00 1.94 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 82,824
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
RPS 18.29 4.31 4.03 0.78 2.52 1.78 0.00 -100.00%
EPS 0.04 -0.72 0.01 -0.21 0.23 0.22 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0834 0.0304 0.0991 0.079 0.0877 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.20 2.19 4.98 6.30 8.20 0.00 0.00 -
P/RPS 0.56 4.32 3.48 54.94 12.84 0.00 0.00 -100.00%
P/EPS 292.68 -26.01 1,556.25 -204.55 138.81 0.00 0.00 -100.00%
EY 0.34 -3.84 0.06 -0.49 0.72 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.23 4.61 4.32 4.10 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 22/12/98 CAGR
Date 24/02/05 26/02/04 27/02/03 22/02/02 26/02/01 31/03/00 - -
Price 1.13 2.18 4.70 6.25 5.00 7.90 0.00 -
P/RPS 0.53 4.30 3.29 54.50 7.83 20.06 0.00 -100.00%
P/EPS 275.61 -25.89 1,468.75 -202.92 84.64 162.22 0.00 -100.00%
EY 0.36 -3.86 0.07 -0.49 1.18 0.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.22 4.35 4.28 2.50 4.07 0.00 -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

Post a Comment