[BINTAI] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -128.3%
YoY- 80.89%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 91,293 545,479 599,839 499,485 340,570 448,958 333,491 -19.41%
PBT 3,156 -13,077 -7,465 869 -6,816 6,294 -5,328 -
Tax 437 -2,428 -6,197 1,618 -2,403 -11,165 -4,418 -
NP 3,593 -15,505 -13,662 2,487 -9,219 -4,871 -9,746 -
-
NP to SH 3,703 -9,934 -18,041 -2,013 -10,531 -1,697 -17,719 -
-
Tax Rate -13.85% - - -186.19% - 177.39% - -
Total Cost 87,700 560,984 613,501 496,998 349,789 453,829 343,237 -20.33%
-
Net Worth 71,898 94,906 59,526 101,914 47,887 63,183 64,284 1.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 71,898 94,906 59,526 101,914 47,887 63,183 64,284 1.88%
NOSH 289,591 289,591 214,590 172,737 101,887 101,909 103,684 18.66%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.94% -2.84% -2.28% 0.50% -2.71% -1.08% -2.92% -
ROE 5.15% -10.47% -30.31% -1.98% -21.99% -2.69% -27.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.74 189.67 282.15 289.16 334.26 440.55 321.64 -32.00%
EPS 1.29 -3.45 -8.49 -1.17 -10.34 -1.67 -17.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.33 0.28 0.59 0.47 0.62 0.62 -14.04%
Adjusted Per Share Value based on latest NOSH - 172,737
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.48 44.71 49.17 40.94 27.92 36.80 27.34 -19.42%
EPS 0.30 -0.81 -1.48 -0.17 -0.86 -0.14 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0778 0.0488 0.0835 0.0393 0.0518 0.0527 1.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.16 0.165 0.195 0.255 0.36 0.315 0.35 -
P/RPS 0.50 0.09 0.07 0.09 0.11 0.07 0.11 28.69%
P/EPS 12.43 -4.78 -2.30 -21.88 -3.48 -18.92 -2.05 -
EY 8.05 -20.93 -43.52 -4.57 -28.71 -5.29 -48.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.70 0.43 0.77 0.51 0.56 2.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 30/11/16 25/11/15 27/11/14 29/11/13 21/11/12 -
Price 0.135 0.175 0.18 0.32 0.345 0.315 0.32 -
P/RPS 0.43 0.09 0.06 0.11 0.10 0.07 0.10 27.50%
P/EPS 10.48 -5.07 -2.12 -27.46 -3.34 -18.92 -1.87 -
EY 9.54 -19.74 -47.15 -3.64 -29.96 -5.29 -53.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.64 0.54 0.73 0.51 0.52 0.63%

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