[BINTAI] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -85.95%
YoY- -89.69%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 279,504 376,421 382,493 402,948 386,084 187,248 174,294 37.12%
PBT -8,564 7,875 3,522 6,016 11,344 5,639 6,121 -
Tax -400 -2,476 6 2 -12 -235 189 -
NP -8,964 5,399 3,529 6,018 11,332 5,404 6,310 -
-
NP to SH -9,960 364 -874 1,004 7,148 4,103 5,378 -
-
Tax Rate - 31.44% -0.17% -0.03% 0.11% 4.17% -3.09% -
Total Cost 288,468 371,022 378,964 396,930 374,752 181,844 167,984 43.54%
-
Net Worth 59,188 4,978 62,524 63,518 64,331 64,424 64,460 -5.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 59,188 4,978 62,524 63,518 64,331 64,424 64,460 -5.54%
NOSH 102,049 8,161 102,499 102,448 102,114 103,910 103,969 -1.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -3.21% 1.43% 0.92% 1.49% 2.94% 2.89% 3.62% -
ROE -16.83% 7.31% -1.40% 1.58% 11.11% 6.37% 8.34% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 273.89 4,612.19 373.16 393.32 378.09 180.20 167.64 38.84%
EPS -9.76 0.36 -0.85 0.98 7.00 4.03 5.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.61 0.61 0.62 0.63 0.62 0.62 -4.36%
Adjusted Per Share Value based on latest NOSH - 101,984
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 22.91 30.85 31.35 33.03 31.65 15.35 14.29 37.09%
EPS -0.82 0.03 -0.07 0.08 0.59 0.34 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0041 0.0513 0.0521 0.0527 0.0528 0.0528 -5.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.39 0.35 0.44 0.29 0.18 0.11 -
P/RPS 0.11 0.01 0.09 0.11 0.08 0.10 0.07 35.27%
P/EPS -2.97 8.74 -41.02 44.90 4.14 4.56 2.13 -
EY -33.66 11.44 -2.44 2.23 24.14 21.94 47.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.57 0.71 0.46 0.29 0.18 97.97%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 26/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.30 0.35 0.47 0.39 0.41 0.27 0.29 -
P/RPS 0.11 0.01 0.13 0.10 0.11 0.15 0.17 -25.24%
P/EPS -3.07 7.85 -55.08 39.80 5.86 6.84 5.61 -
EY -32.53 12.74 -1.82 2.51 17.07 14.62 17.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.77 0.63 0.65 0.44 0.47 6.99%

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