[BINTAI] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 1301.42%
YoY- 234.77%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 177,264 294,245 661,050 981,520 198,216 128,890 88,090 12.35%
PBT -12,497 7,215 -23,938 17,450 -7,977 -7,815 -509 70.44%
Tax -2,180 -2,613 4,094 -7,570 646 -728 1,735 -
NP -14,677 4,602 -19,844 9,880 -7,331 -8,543 1,226 -
-
NP to SH -14,164 3,872 -19,844 9,880 -7,331 -8,543 1,226 -
-
Tax Rate - 36.22% - 43.38% - - - -
Total Cost 191,941 289,643 680,894 971,640 205,547 137,433 86,864 14.12%
-
Net Worth 75,856 89,647 84,627 109,609 101,805 37,125 120,924 -7.47%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 1,558 1,029 2,588 4,116 -
Div Payout % - - - 15.77% 0.00% 0.00% 335.75% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 75,856 89,647 84,627 109,609 101,805 37,125 120,924 -7.47%
NOSH 103,912 103,043 101,960 104,390 103,883 34,375 82,824 3.85%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -8.28% 1.56% -3.00% 1.01% -3.70% -6.63% 1.39% -
ROE -18.67% 4.32% -23.45% 9.01% -7.20% -23.01% 1.01% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 170.59 285.55 648.34 940.24 190.81 374.95 106.36 8.18%
EPS -13.63 3.76 -19.46 9.46 -7.06 -24.85 1.48 -
DPS 0.00 0.00 0.00 1.50 1.00 7.53 5.00 -
NAPS 0.73 0.87 0.83 1.05 0.98 1.08 1.46 -10.90%
Adjusted Per Share Value based on latest NOSH - 104,390
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.53 24.12 54.18 80.45 16.25 10.56 7.22 12.35%
EPS -1.16 0.32 -1.63 0.81 -0.60 -0.70 0.10 -
DPS 0.00 0.00 0.00 0.13 0.08 0.21 0.34 -
NAPS 0.0622 0.0735 0.0694 0.0898 0.0834 0.0304 0.0991 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.50 0.96 1.03 1.20 2.19 4.98 6.30 -
P/RPS 0.29 0.34 0.16 0.13 1.15 1.33 5.92 -39.49%
P/EPS -3.67 25.55 -5.29 12.68 -31.03 -20.04 425.61 -
EY -27.26 3.91 -18.90 7.89 -3.22 -4.99 0.23 -
DY 0.00 0.00 0.00 1.25 0.46 1.51 0.79 -
P/NAPS 0.68 1.10 1.24 1.14 2.23 4.61 4.32 -26.50%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 22/02/06 24/02/05 26/02/04 27/02/03 22/02/02 -
Price 0.47 0.75 1.01 1.13 2.18 4.70 6.25 -
P/RPS 0.28 0.26 0.16 0.12 1.14 1.25 5.88 -39.78%
P/EPS -3.45 19.96 -5.19 11.94 -30.89 -18.91 422.23 -
EY -29.00 5.01 -19.27 8.38 -3.24 -5.29 0.24 -
DY 0.00 0.00 0.00 1.33 0.46 1.60 0.80 -
P/NAPS 0.64 0.86 1.22 1.08 2.22 4.35 4.28 -27.13%

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