[BINTAI] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 1600.86%
YoY- 7.46%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 964,257 1,015,954 1,077,666 398,828 382,055 216,665 219,782 167.75%
PBT -19,954 9,569 11,136 10,764 4,592 -7,576 7,124 -
Tax 805 -5,686 -6,168 -4,828 -4,243 -1,250 -2,870 -
NP -19,149 3,882 4,968 5,936 349 -8,826 4,254 -
-
NP to SH -19,149 3,882 4,968 5,936 349 -8,826 4,254 -
-
Tax Rate - 59.42% 55.39% 44.85% 92.40% - 40.29% -
Total Cost 983,406 1,012,072 1,072,698 392,892 381,706 225,491 215,528 174.84%
-
Net Worth 84,180 109,199 110,169 108,965 105,784 101,846 111,019 -16.83%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 1,555 - - -
Div Payout % - - - - 445.75% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 84,180 109,199 110,169 108,965 105,784 101,846 111,019 -16.83%
NOSH 103,926 103,999 103,933 103,776 103,710 103,924 103,756 0.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.99% 0.38% 0.46% 1.49% 0.09% -4.07% 1.94% -
ROE -22.75% 3.56% 4.51% 5.45% 0.33% -8.67% 3.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 927.83 976.88 1,036.88 384.32 368.39 208.48 211.83 167.46%
EPS -18.43 3.73 4.78 5.72 0.34 -8.49 4.10 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.81 1.05 1.06 1.05 1.02 0.98 1.07 -16.92%
Adjusted Per Share Value based on latest NOSH - 103,776
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 79.04 83.28 88.33 32.69 31.32 17.76 18.02 167.71%
EPS -1.57 0.32 0.41 0.49 0.03 -0.72 0.35 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.069 0.0895 0.0903 0.0893 0.0867 0.0835 0.091 -16.83%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.13 1.20 1.15 1.39 1.98 2.19 2.23 -
P/RPS 0.12 0.12 0.11 0.36 0.54 1.05 1.05 -76.41%
P/EPS -6.13 32.14 24.06 24.30 588.39 -25.78 54.39 -
EY -16.31 3.11 4.16 4.12 0.17 -3.88 1.84 -
DY 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 1.40 1.14 1.08 1.32 1.94 2.23 2.08 -23.17%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 24/02/05 24/11/04 26/08/04 31/05/04 26/02/04 20/11/03 -
Price 1.02 1.13 1.23 1.28 1.45 2.18 2.29 -
P/RPS 0.11 0.12 0.12 0.33 0.39 1.05 1.08 -78.16%
P/EPS -5.54 30.27 25.73 22.38 430.89 -25.67 55.85 -
EY -18.06 3.30 3.89 4.47 0.23 -3.90 1.79 -
DY 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 1.26 1.08 1.16 1.22 1.42 2.22 2.14 -29.72%

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