[BINTAI] YoY TTM Result on 30-Sep-2001 [#2]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -43.49%
YoY- -68.77%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 810,995 194,782 89,214 109,370 272,038 34,959 -3.25%
PBT 6,597 1,816 -14,289 9,454 30,085 4,544 -0.39%
Tax -5,892 -63 2,858 -2,831 -8,876 -1,275 -1.59%
NP 705 1,753 -11,431 6,623 21,209 3,269 1.62%
-
NP to SH 705 1,753 -11,431 6,623 21,209 3,269 1.62%
-
Tax Rate 89.31% 3.47% - 29.94% 29.50% 28.06% -
Total Cost 810,290 193,029 100,645 102,747 250,829 31,690 -3.35%
-
Net Worth 110,306 103,611 116,546 83,058 115,417 104,365 -0.05%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 1,558 1,029 2,588 4,116 2,759 - -100.00%
Div Payout % 221.05% 58.76% 0.00% 62.15% 13.01% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 110,306 103,611 116,546 83,058 115,417 104,365 -0.05%
NOSH 104,062 103,611 106,923 83,058 55,223 55,219 -0.66%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.09% 0.90% -12.81% 6.06% 7.80% 9.35% -
ROE 0.64% 1.69% -9.81% 7.97% 18.38% 3.13% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 779.33 187.99 83.44 131.68 492.61 63.31 -2.60%
EPS 0.68 1.69 -10.69 7.97 38.41 5.92 2.30%
DPS 1.50 0.99 2.42 4.96 5.00 0.00 -100.00%
NAPS 1.06 1.00 1.09 1.00 2.09 1.89 0.61%
Adjusted Per Share Value based on latest NOSH - 83,058
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 66.48 15.97 7.31 8.96 22.30 2.87 -3.25%
EPS 0.06 0.14 -0.94 0.54 1.74 0.27 1.59%
DPS 0.13 0.08 0.21 0.34 0.23 0.00 -100.00%
NAPS 0.0904 0.0849 0.0955 0.0681 0.0946 0.0855 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.15 2.23 5.35 6.00 8.80 0.00 -
P/RPS 0.15 1.19 6.41 4.56 1.79 0.00 -100.00%
P/EPS 169.75 131.80 -50.04 75.25 22.91 0.00 -100.00%
EY 0.59 0.76 -2.00 1.33 4.36 0.00 -100.00%
DY 1.30 0.45 0.45 0.83 0.57 0.00 -100.00%
P/NAPS 1.08 2.23 4.91 6.00 4.21 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/04 20/11/03 29/11/02 29/11/01 22/11/00 - -
Price 1.23 2.29 5.20 6.95 8.30 0.00 -
P/RPS 0.16 1.22 6.23 5.28 1.68 0.00 -100.00%
P/EPS 181.56 135.35 -48.64 87.16 21.61 0.00 -100.00%
EY 0.55 0.74 -2.06 1.15 4.63 0.00 -100.00%
DY 1.22 0.43 0.47 0.71 0.60 0.00 -100.00%
P/NAPS 1.16 2.29 4.77 6.95 3.97 0.00 -100.00%

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