[BINTAI] YoY TTM Result on 30-Sep-2003 [#2]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	370,266	780,981	810,995	194,782	89,214	109,370	272,038	5.26%
YoY %	-52.59%	-3.70%	316.36%	118.33%	-18.43%	-59.80%	-	-
Horiz. %	136.11%	287.09%	298.12%	71.60%	32.79%	40.20%	100.00%	-
PBT	7,474	-24,333	6,597	1,816	-14,289	9,454	30,085	-20.70%
YoY %	130.72%	-468.85%	263.27%	112.71%	-251.14%	-68.58%	-	-
Horiz. %	24.84%	-80.88%	21.93%	6.04%	-47.50%	31.42%	100.00%	-
Tax	-1,549	3,357	-5,892	-63	2,858	-2,831	-8,876	-25.23%
YoY %	-146.14%	156.98%	-9,252.38%	-102.20%	200.95%	68.11%	-	-
Horiz. %	17.45%	-37.82%	66.38%	0.71%	-32.20%	31.89%	100.00%	-
NP	5,925	-20,976	705	1,753	-11,431	6,623	21,209	-19.13%
YoY %	128.25%	-3,075.32%	-59.78%	115.34%	-272.60%	-68.77%	-	-
Horiz. %	27.94%	-98.90%	3.32%	8.27%	-53.90%	31.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,195	-20,976	705	1,753	-11,431	6,623	21,209	-20.89%
YoY %	124.77%	-3,075.32%	-59.78%	115.34%	-272.60%	-68.77%	-	-
Horiz. %	24.49%	-98.90%	3.32%	8.27%	-53.90%	31.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.73%	-	89.31%	3.47%	-	29.94%	29.50%	-
YoY %	0.00%	-	2,473.78%	0.00%	-	1.49%	-	-
Horiz. %	70.27%	-	302.75%	11.76%	-	101.49%	100.00%	-
Total Cost	364,341	801,957	810,290	193,029	100,645	102,747	250,829	6.41%
YoY %	-54.57%	-1.03%	319.78%	91.79%	-2.05%	-59.04%	-	-
Horiz. %	145.25%	319.72%	323.04%	76.96%	40.12%	40.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	89,116	83,547	110,306	103,611	116,546	83,058	115,417	-4.21%
YoY %	6.67%	-24.26%	6.46%	-11.10%	40.32%	-28.04%	-	-
Horiz. %	77.21%	72.39%	95.57%	89.77%	100.98%	71.96%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	-	-	1,558	1,029	2,588	4,116	2,759	-
YoY %	-	-	51.41%	-60.24%	-37.12%	49.18%	-	-
Horiz. %	-	-	56.47%	37.30%	93.80%	149.18%	100.00%	-
Div Payout %	-	-	221.05%	58.76%	0.00%	62.15%	13.01%	-
YoY %	-	-	276.19%	0.00%	0.00%	377.71%	-	-
Horiz. %	-	-	1,699.08%	451.65%	0.00%	477.71%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	89,116	83,547	110,306	103,611	116,546	83,058	115,417	-4.21%
YoY %	6.67%	-24.26%	6.46%	-11.10%	40.32%	-28.04%	-	-
Horiz. %	77.21%	72.39%	95.57%	89.77%	100.98%	71.96%	100.00%	-
NOSH	102,432	101,886	104,062	103,611	106,923	83,058	55,223	10.84%
YoY %	0.54%	-2.09%	0.44%	-3.10%	28.73%	50.40%	-	-
Horiz. %	185.49%	184.50%	188.44%	187.62%	193.62%	150.40%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	1.60%	-2.69%	0.09%	0.90%	-12.81%	6.06%	7.80%	-
YoY %	159.48%	-3,088.89%	-90.00%	107.03%	-311.39%	-22.31%	-	-
Horiz. %	20.51%	-34.49%	1.15%	11.54%	-164.23%	77.69%	100.00%	-
ROE	5.83%	-25.11%	0.64%	1.69%	-9.81%	7.97%	18.38%	-
YoY %	123.22%	-4,023.44%	-62.13%	117.23%	-223.09%	-56.64%	-	-
Horiz. %	31.72%	-136.62%	3.48%	9.19%	-53.37%	43.36%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	361.47	766.52	779.33	187.99	83.44	131.68	492.61	-5.02%
YoY %	-52.84%	-1.64%	314.56%	125.30%	-36.63%	-73.27%	-	-
Horiz. %	73.38%	155.60%	158.20%	38.16%	16.94%	26.73%	100.00%	-
EPS	5.07	-20.59	0.68	1.69	-10.69	7.97	38.41	-28.63%
YoY %	124.62%	-3,127.94%	-59.76%	115.81%	-234.13%	-79.25%	-	-
Horiz. %	13.20%	-53.61%	1.77%	4.40%	-27.83%	20.75%	100.00%	-
DPS	0.00	0.00	1.50	0.99	2.42	4.96	5.00	-
YoY %	0.00%	0.00%	51.52%	-59.09%	-51.21%	-0.80%	-	-
Horiz. %	0.00%	0.00%	30.00%	19.80%	48.40%	99.20%	100.00%	-
NAPS	0.87	0.82	1.06	1.00	1.09	1.00	2.09	-13.58%
YoY %	6.10%	-22.64%	6.00%	-8.26%	9.00%	-52.15%	-	-
Horiz. %	41.63%	39.23%	50.72%	47.85%	52.15%	47.85%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 103,611
RPS	30.35	64.02	66.48	15.97	7.31	8.96	22.30	5.26%
YoY %	-52.59%	-3.70%	316.28%	118.47%	-18.42%	-59.82%	-	-
Horiz. %	136.10%	287.09%	298.12%	71.61%	32.78%	40.18%	100.00%	-
EPS	0.43	-1.72	0.06	0.14	-0.94	0.54	1.74	-20.77%
YoY %	125.00%	-2,966.67%	-57.14%	114.89%	-274.07%	-68.97%	-	-
Horiz. %	24.71%	-98.85%	3.45%	8.05%	-54.02%	31.03%	100.00%	-
DPS	0.00	0.00	0.13	0.08	0.21	0.34	0.23	-
YoY %	0.00%	0.00%	62.50%	-61.90%	-38.24%	47.83%	-	-
Horiz. %	0.00%	0.00%	56.52%	34.78%	91.30%	147.83%	100.00%	-
NAPS	0.073	0.0685	0.0904	0.0849	0.0955	0.0681	0.0946	-4.22%
YoY %	6.57%	-24.23%	6.48%	-11.10%	40.23%	-28.01%	-	-
Horiz. %	77.17%	72.41%	95.56%	89.75%	100.95%	71.99%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	0.99	1.00	1.15	2.23	5.35	6.00	8.80	-
P/RPS	0.27	0.13	0.15	1.19	6.41	4.56	1.79	-27.02%
YoY %	107.69%	-13.33%	-87.39%	-81.44%	40.57%	154.75%	-	-
Horiz. %	15.08%	7.26%	8.38%	66.48%	358.10%	254.75%	100.00%	-
P/EPS	19.52	-4.86	169.75	131.80	-50.04	75.25	22.91	-2.63%
YoY %	501.65%	-102.86%	28.79%	363.39%	-166.50%	228.46%	-	-
Horiz. %	85.20%	-21.21%	740.94%	575.29%	-218.42%	328.46%	100.00%	-
EY	5.12	-20.59	0.59	0.76	-2.00	1.33	4.36	2.71%
YoY %	124.87%	-3,589.83%	-22.37%	138.00%	-250.38%	-69.50%	-	-
Horiz. %	117.43%	-472.25%	13.53%	17.43%	-45.87%	30.50%	100.00%	-
DY	0.00	0.00	1.30	0.45	0.45	0.83	0.57	-
YoY %	0.00%	0.00%	188.89%	0.00%	-45.78%	45.61%	-	-
Horiz. %	0.00%	0.00%	228.07%	78.95%	78.95%	145.61%	100.00%	-
P/NAPS	1.14	1.22	1.08	2.23	4.91	6.00	4.21	-19.55%
YoY %	-6.56%	12.96%	-51.57%	-54.58%	-18.17%	42.52%	-	-
Horiz. %	27.08%	28.98%	25.65%	52.97%	116.63%	142.52%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	23/11/06	23/11/05	24/11/04	20/11/03	29/11/02	29/11/01	22/11/00	-
Price	0.97	1.00	1.23	2.29	5.20	6.95	8.30	-
P/RPS	0.27	0.13	0.16	1.22	6.23	5.28	1.68	-26.25%
YoY %	107.69%	-18.75%	-86.89%	-80.42%	17.99%	214.29%	-	-
Horiz. %	16.07%	7.74%	9.52%	72.62%	370.83%	314.29%	100.00%	-
P/EPS	19.13	-4.86	181.56	135.35	-48.64	87.16	21.61	-2.01%
YoY %	493.62%	-102.68%	34.14%	378.27%	-155.81%	303.33%	-	-
Horiz. %	88.52%	-22.49%	840.17%	626.33%	-225.08%	403.33%	100.00%	-
EY	5.23	-20.59	0.55	0.74	-2.06	1.15	4.63	2.05%
YoY %	125.40%	-3,843.64%	-25.68%	135.92%	-279.13%	-75.16%	-	-
Horiz. %	112.96%	-444.71%	11.88%	15.98%	-44.49%	24.84%	100.00%	-
DY	0.00	0.00	1.22	0.43	0.47	0.71	0.60	-
YoY %	0.00%	0.00%	183.72%	-8.51%	-33.80%	18.33%	-	-
Horiz. %	0.00%	0.00%	203.33%	71.67%	78.33%	118.33%	100.00%	-
P/NAPS	1.11	1.22	1.16	2.29	4.77	6.95	3.97	-19.12%
YoY %	-9.02%	5.17%	-49.34%	-51.99%	-31.37%	75.06%	-	-
Horiz. %	27.96%	30.73%	29.22%	57.68%	120.15%	175.06%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos