[BINTAI] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 5.75%
YoY- 126.11%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 232,494 148,835 242,311 434,830 1,066,581 413,527 189,574 3.45%
PBT 6,263 -26,774 2,783 7,363 -22,404 4,841 1,796 23.12%
Tax -86 -599 -4,222 -1,277 1,887 -4,389 -650 -28.59%
NP 6,177 -27,373 -1,439 6,086 -20,517 452 1,146 32.37%
-
NP to SH 3,773 -26,502 -1,292 5,356 -20,517 452 1,146 21.94%
-
Tax Rate 1.37% - 151.71% 17.34% - 90.66% 36.19% -
Total Cost 226,317 176,208 243,750 428,744 1,087,098 413,075 188,428 3.09%
-
Net Worth 64,331 62,264 88,412 87,719 86,154 108,965 111,103 -8.69%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 1,558 1,029 -
Div Payout % - - - - - 344.78% 89.88% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 64,331 62,264 88,412 87,719 86,154 108,965 111,103 -8.69%
NOSH 102,114 103,774 104,015 101,999 106,363 103,776 103,834 -0.27%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.66% -18.39% -0.59% 1.40% -1.92% 0.11% 0.60% -
ROE 5.86% -42.56% -1.46% 6.11% -23.81% 0.41% 1.03% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 227.68 143.42 232.96 426.30 1,002.77 398.48 182.57 3.74%
EPS 3.69 -25.54 -1.24 5.25 -19.29 0.44 1.10 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.99 -
NAPS 0.63 0.60 0.85 0.86 0.81 1.05 1.07 -8.44%
Adjusted Per Share Value based on latest NOSH - 101,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.06 12.20 19.86 35.64 87.43 33.90 15.54 3.45%
EPS 0.31 -2.17 -0.11 0.44 -1.68 0.04 0.09 22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.08 -
NAPS 0.0527 0.051 0.0725 0.0719 0.0706 0.0893 0.0911 -8.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.29 0.35 0.55 0.99 1.00 1.39 2.06 -
P/RPS 0.13 0.24 0.24 0.23 0.10 0.35 1.13 -30.23%
P/EPS 7.85 -1.37 -44.28 18.85 -5.18 319.13 186.65 -41.00%
EY 12.74 -72.97 -2.26 5.30 -19.29 0.31 0.54 69.27%
DY 0.00 0.00 0.00 0.00 0.00 1.08 0.48 -
P/NAPS 0.46 0.58 0.65 1.15 1.23 1.32 1.93 -21.24%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 30/08/06 24/08/05 26/08/04 28/08/03 -
Price 0.41 0.44 0.52 0.99 0.98 1.28 2.42 -
P/RPS 0.18 0.31 0.22 0.23 0.10 0.32 1.33 -28.32%
P/EPS 11.10 -1.72 -41.86 18.85 -5.08 293.88 219.27 -39.15%
EY 9.01 -58.04 -2.39 5.30 -19.68 0.34 0.46 64.10%
DY 0.00 0.00 0.00 0.00 0.00 1.17 0.41 -
P/NAPS 0.65 0.73 0.61 1.15 1.21 1.22 2.26 -18.73%

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