[BINTAI] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -1272.52%
YoY- -8051.82%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,181 103,202 223,133 52,608 49,174 9,498 30,778 -2.04%
PBT 1,745 2,004 1,609 -9,244 549 -5,925 4,038 -13.04%
Tax -1,508 -444 -1,181 497 -212 5,925 -1,192 3.99%
NP 237 1,560 428 -8,747 337 0 2,846 -33.90%
-
NP to SH 237 1,560 428 -8,747 110 -2,551 2,846 -33.90%
-
Tax Rate 86.42% 22.16% 73.40% - 38.62% - 29.52% -
Total Cost 26,944 101,642 222,705 61,355 48,837 9,498 27,932 -0.59%
-
Net Worth 89,647 84,627 109,609 101,805 37,125 120,924 96,356 -1.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 89,647 84,627 109,609 101,805 37,125 120,924 96,356 -1.19%
NOSH 103,043 101,960 104,390 103,883 34,375 82,824 48,178 13.50%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.87% 1.51% 0.19% -16.63% 0.69% 0.00% 9.25% -
ROE 0.26% 1.84% 0.39% -8.59% 0.30% -2.11% 2.95% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.38 101.22 213.75 50.64 143.05 11.47 63.88 -13.69%
EPS 0.23 1.53 0.41 -8.42 0.32 -3.08 3.44 -36.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 1.05 0.98 1.08 1.46 2.00 -12.94%
Adjusted Per Share Value based on latest NOSH - 103,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.23 8.46 18.29 4.31 4.03 0.78 2.52 -2.01%
EPS 0.02 0.13 0.04 -0.72 0.01 -0.21 0.23 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0694 0.0898 0.0834 0.0304 0.0991 0.079 -1.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.96 1.03 1.20 2.19 4.98 6.30 8.20 -
P/RPS 3.64 1.02 0.56 4.32 3.48 54.94 12.84 -18.94%
P/EPS 417.39 67.32 292.68 -26.01 1,556.25 -204.55 138.81 20.12%
EY 0.24 1.49 0.34 -3.84 0.06 -0.49 0.72 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.24 1.14 2.23 4.61 4.32 4.10 -19.68%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 26/02/04 27/02/03 22/02/02 26/02/01 -
Price 0.75 1.01 1.13 2.18 4.70 6.25 5.00 -
P/RPS 2.84 1.00 0.53 4.30 3.29 54.50 7.83 -15.54%
P/EPS 326.09 66.01 275.61 -25.89 1,468.75 -202.92 84.64 25.19%
EY 0.31 1.51 0.36 -3.86 0.07 -0.49 1.18 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.22 1.08 2.22 4.35 4.28 2.50 -16.28%

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