[BINTAI] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 108.24%
YoY- 100.42%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 175,189 117,114 89,551 56,527 46,465 73,898 103,197 9.21%
PBT -7,671 6,547 5,233 1,048 -16,509 1,392 3,062 -
Tax -3,238 -2,718 -2,485 -377 -302 -1,975 516 -
NP -10,909 3,829 2,748 671 -16,811 -583 3,578 -
-
NP to SH -17,084 -23 1,019 69 -16,363 -535 2,848 -
-
Tax Rate - 41.52% 47.49% 35.97% - 141.88% -16.85% -
Total Cost 186,098 113,285 86,803 55,856 63,276 74,481 99,619 10.96%
-
Net Worth 61,147 73,599 12,164 63,550 62,326 91,264 87,842 -5.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 61,147 73,599 12,164 63,550 62,326 91,264 87,842 -5.85%
NOSH 101,912 115,000 19,941 102,500 103,876 104,901 102,142 -0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -6.23% 3.27% 3.07% 1.19% -36.18% -0.79% 3.47% -
ROE -27.94% -0.03% 8.38% 0.11% -26.25% -0.59% 3.24% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 171.90 101.84 449.07 55.15 44.73 70.44 101.03 9.25%
EPS -16.77 -0.02 5.11 0.16 -16.31 -0.51 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.61 0.62 0.60 0.87 0.86 -5.81%
Adjusted Per Share Value based on latest NOSH - 102,500
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.36 9.60 7.34 4.63 3.81 6.06 8.46 9.20%
EPS -1.40 0.00 0.08 0.01 -1.34 -0.04 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0603 0.01 0.0521 0.0511 0.0748 0.072 -5.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.37 0.34 0.39 0.18 0.50 0.60 1.00 -
P/RPS 0.22 0.33 0.09 0.33 1.12 0.85 0.99 -22.15%
P/EPS -2.21 -1,700.00 7.63 267.39 -3.17 -117.65 35.86 -
EY -45.31 -0.06 13.10 0.37 -31.50 -0.85 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.64 0.29 0.83 0.69 1.16 -9.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 27/05/10 27/05/09 29/05/08 31/05/07 29/05/06 -
Price 0.34 0.38 0.35 0.27 0.44 0.46 1.00 -
P/RPS 0.20 0.37 0.08 0.49 0.98 0.65 0.99 -23.38%
P/EPS -2.03 -1,900.00 6.85 401.09 -2.79 -90.20 35.86 -
EY -49.30 -0.05 14.60 0.25 -35.80 -1.11 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.57 0.44 0.73 0.53 1.16 -11.15%

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