[BINTAI] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 98.83%
YoY- 98.79%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 561,955 964,257 382,054 153,747 84,402 238,404 113,919 30.45%
PBT 6,254 -19,954 4,592 -441 -10,624 23,423 15,690 -14.20%
Tax -459 804 -4,243 341 2,342 -6,812 -4,623 -31.94%
NP 5,795 -19,150 349 -100 -8,282 16,611 11,067 -10.21%
-
NP to SH 5,065 -19,150 349 -100 -8,282 16,611 11,067 -12.20%
-
Tax Rate 7.34% - 92.40% - - 29.08% 29.46% -
Total Cost 556,160 983,407 381,705 153,847 92,684 221,793 102,852 32.46%
-
Net Worth 87,842 89,332 103,894 111,240 111,836 123,488 72,856 3.16%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 1,558 1,029 2,588 4,116 2,759 -
Div Payout % - - 446.54% 0.00% 0.00% 24.78% 24.94% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 87,842 89,332 103,894 111,240 111,836 123,488 72,856 3.16%
NOSH 102,142 103,874 103,894 102,999 103,552 82,325 55,194 10.79%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.03% -1.99% 0.09% -0.07% -9.81% 6.97% 9.71% -
ROE 5.77% -21.44% 0.34% -0.09% -7.41% 13.45% 15.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 550.17 928.29 367.73 149.27 81.51 289.59 206.40 17.74%
EPS 4.96 -18.44 0.34 -0.10 -8.00 20.18 20.05 -20.76%
DPS 0.00 0.00 1.50 1.00 2.50 5.00 5.00 -
NAPS 0.86 0.86 1.00 1.08 1.08 1.50 1.32 -6.88%
Adjusted Per Share Value based on latest NOSH - 102,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 46.06 79.04 31.32 12.60 6.92 19.54 9.34 30.44%
EPS 0.42 -1.57 0.03 -0.01 -0.68 1.36 0.91 -12.08%
DPS 0.00 0.00 0.13 0.08 0.21 0.34 0.23 -
NAPS 0.072 0.0732 0.0852 0.0912 0.0917 0.1012 0.0597 3.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 1.13 1.98 4.40 6.00 4.92 7.90 -
P/RPS 0.18 0.12 0.54 2.95 7.36 1.70 3.83 -39.91%
P/EPS 20.17 -6.13 589.43 -4,532.00 -75.02 24.38 39.40 -10.55%
EY 4.96 -16.31 0.17 -0.02 -1.33 4.10 2.54 11.79%
DY 0.00 0.00 0.76 0.23 0.42 1.02 0.63 -
P/NAPS 1.16 1.31 1.98 4.07 5.56 3.28 5.98 -23.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 1.00 1.02 1.45 1.84 6.00 5.65 0.00 -
P/RPS 0.18 0.11 0.39 1.23 7.36 1.95 0.00 -
P/EPS 20.17 -5.53 431.65 -1,895.20 -75.02 28.00 0.00 -
EY 4.96 -18.07 0.23 -0.05 -1.33 3.57 0.00 -
DY 0.00 0.00 1.03 0.54 0.42 0.88 0.00 -
P/NAPS 1.16 1.19 1.45 1.70 5.56 3.77 0.00 -

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