[BINTAI] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -63.0%
YoY- -3305.06%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 105,276 85,396 39,897 7,755 27,181 103,202 223,133 -11.76%
PBT 15,989 -366 -99 -7,744 1,745 2,004 1,609 46.60%
Tax -2,287 4 192 -46 -1,508 -444 -1,181 11.63%
NP 13,702 -362 93 -7,790 237 1,560 428 78.14%
-
NP to SH 10,100 -1,158 -837 -7,596 237 1,560 428 69.32%
-
Tax Rate 14.30% - - - 86.42% 22.16% 73.40% -
Total Cost 91,574 85,758 39,804 15,545 26,944 101,642 222,705 -13.76%
-
Net Worth 70,322 61,963 64,066 75,856 89,647 84,627 109,609 -7.12%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 70,322 61,963 64,066 75,856 89,647 84,627 109,609 -7.12%
NOSH 101,917 101,578 103,333 103,912 103,043 101,960 104,390 -0.39%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.02% -0.42% 0.23% -100.45% 0.87% 1.51% 0.19% -
ROE 14.36% -1.87% -1.31% -10.01% 0.26% 1.84% 0.39% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 103.30 84.07 38.61 7.46 26.38 101.22 213.75 -11.40%
EPS 9.91 -1.14 -0.81 -7.31 0.23 1.53 0.41 69.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.61 0.62 0.73 0.87 0.83 1.05 -6.75%
Adjusted Per Share Value based on latest NOSH - 103,912
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.63 7.00 3.27 0.64 2.23 8.46 18.29 -11.76%
EPS 0.83 -0.09 -0.07 -0.62 0.02 0.13 0.04 65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0508 0.0525 0.0622 0.0735 0.0694 0.0898 -7.13%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.31 0.35 0.11 0.50 0.96 1.03 1.20 -
P/RPS 0.30 0.42 0.28 6.70 3.64 1.02 0.56 -9.87%
P/EPS 3.13 -30.70 -13.58 -6.84 417.39 67.32 292.68 -53.04%
EY 31.97 -3.26 -7.36 -14.62 0.24 1.49 0.34 113.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.18 0.68 1.10 1.24 1.14 -14.34%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 24/02/05 -
Price 0.31 0.47 0.29 0.47 0.75 1.01 1.13 -
P/RPS 0.30 0.56 0.75 6.30 2.84 1.00 0.53 -9.04%
P/EPS 3.13 -41.23 -35.80 -6.43 326.09 66.01 275.61 -52.57%
EY 31.97 -2.43 -2.79 -15.55 0.31 1.51 0.36 111.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.77 0.47 0.64 0.86 1.22 1.08 -13.57%

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