[BINTAI] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -37.47%
YoY- -84.81%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 85,396 39,897 7,755 27,181 103,202 223,133 52,608 8.40%
PBT -366 -99 -7,744 1,745 2,004 1,609 -9,244 -41.59%
Tax 4 192 -46 -1,508 -444 -1,181 497 -55.20%
NP -362 93 -7,790 237 1,560 428 -8,747 -41.15%
-
NP to SH -1,158 -837 -7,596 237 1,560 428 -8,747 -28.58%
-
Tax Rate - - - 86.42% 22.16% 73.40% - -
Total Cost 85,758 39,804 15,545 26,944 101,642 222,705 61,355 5.73%
-
Net Worth 61,963 64,066 75,856 89,647 84,627 109,609 101,805 -7.93%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 61,963 64,066 75,856 89,647 84,627 109,609 101,805 -7.93%
NOSH 101,578 103,333 103,912 103,043 101,960 104,390 103,883 -0.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.42% 0.23% -100.45% 0.87% 1.51% 0.19% -16.63% -
ROE -1.87% -1.31% -10.01% 0.26% 1.84% 0.39% -8.59% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.07 38.61 7.46 26.38 101.22 213.75 50.64 8.80%
EPS -1.14 -0.81 -7.31 0.23 1.53 0.41 -8.42 -28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.73 0.87 0.83 1.05 0.98 -7.59%
Adjusted Per Share Value based on latest NOSH - 103,043
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.00 3.27 0.64 2.23 8.46 18.29 4.31 8.41%
EPS -0.09 -0.07 -0.62 0.02 0.13 0.04 -0.72 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0508 0.0525 0.0622 0.0735 0.0694 0.0898 0.0834 -7.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.35 0.11 0.50 0.96 1.03 1.20 2.19 -
P/RPS 0.42 0.28 6.70 3.64 1.02 0.56 4.32 -32.16%
P/EPS -30.70 -13.58 -6.84 417.39 67.32 292.68 -26.01 2.79%
EY -3.26 -7.36 -14.62 0.24 1.49 0.34 -3.84 -2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.18 0.68 1.10 1.24 1.14 2.23 -20.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 24/02/05 26/02/04 -
Price 0.47 0.29 0.47 0.75 1.01 1.13 2.18 -
P/RPS 0.56 0.75 6.30 2.84 1.00 0.53 4.30 -28.78%
P/EPS -41.23 -35.80 -6.43 326.09 66.01 275.61 -25.89 8.05%
EY -2.43 -2.79 -15.55 0.31 1.51 0.36 -3.86 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.47 0.64 0.86 1.22 1.08 2.22 -16.16%

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