[BINTAI] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 179.67%
YoY- 1080.17%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 73,898 103,197 202,292 219,555 35,717 10,860 14,548 31.09%
PBT 1,392 3,062 -27,130 10,274 -2,295 -9,669 446 20.87%
Tax -1,975 516 5,069 -3,305 1,584 9,669 -92 66.67%
NP -583 3,578 -22,061 6,969 -711 0 354 -
-
NP to SH -535 2,848 -22,061 6,969 -711 -9,154 354 -
-
Tax Rate 141.88% -16.85% - 32.17% - - 20.63% -
Total Cost 74,481 99,619 224,353 212,586 36,428 10,860 14,194 31.80%
-
Net Worth 91,264 87,842 89,332 103,894 111,240 111,836 119,372 -4.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 1,558 1,029 2,588 4,116 -
Div Payout % - - - 22.36% 0.00% 0.00% 1,162.79% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 91,264 87,842 89,332 103,894 111,240 111,836 119,372 -4.37%
NOSH 104,901 102,142 103,874 103,894 102,999 103,552 82,325 4.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.79% 3.47% -10.91% 3.17% -1.99% 0.00% 2.43% -
ROE -0.59% 3.24% -24.70% 6.71% -0.64% -8.19% 0.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.44 101.03 194.75 211.33 34.68 10.49 17.67 25.90%
EPS -0.51 2.74 -21.24 6.71 -0.70 -8.84 0.43 -
DPS 0.00 0.00 0.00 1.50 1.00 2.50 5.00 -
NAPS 0.87 0.86 0.86 1.00 1.08 1.08 1.45 -8.15%
Adjusted Per Share Value based on latest NOSH - 103,894
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 6.06 8.46 16.58 18.00 2.93 0.89 1.19 31.14%
EPS -0.04 0.23 -1.81 0.57 -0.06 -0.75 0.03 -
DPS 0.00 0.00 0.00 0.13 0.08 0.21 0.34 -
NAPS 0.0748 0.072 0.0732 0.0852 0.0912 0.0917 0.0978 -4.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.60 1.00 1.13 1.98 4.40 6.00 4.92 -
P/RPS 0.85 0.99 0.58 0.94 12.69 57.21 27.84 -44.07%
P/EPS -117.65 35.86 -5.32 29.52 -637.41 -67.87 1,144.19 -
EY -0.85 2.79 -18.79 3.39 -0.16 -1.47 0.09 -
DY 0.00 0.00 0.00 0.76 0.23 0.42 1.02 -
P/NAPS 0.69 1.16 1.31 1.98 4.07 5.56 3.39 -23.29%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 29/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.46 1.00 1.02 1.45 1.84 6.00 5.65 -
P/RPS 0.65 0.99 0.52 0.69 5.31 57.21 31.97 -47.74%
P/EPS -90.20 35.86 -4.80 21.62 -266.55 -67.87 1,313.95 -
EY -1.11 2.79 -20.82 4.63 -0.38 -1.47 0.08 -
DY 0.00 0.00 0.00 1.03 0.54 0.42 0.88 -
P/NAPS 0.53 1.16 1.19 1.45 1.70 5.56 3.90 -28.28%

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