[BINTAI] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -44.79%
YoY- 129.6%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 402,948 386,084 187,248 174,294 181,648 205,100 149,831 93.27%
PBT 6,016 11,344 5,639 6,121 9,380 8,848 -30,398 -
Tax 2 -12 -235 189 -100 -608 -507 -
NP 6,018 11,332 5,404 6,310 9,280 8,240 -30,905 -
-
NP to SH 1,004 7,148 4,103 5,378 9,742 8,468 -29,992 -
-
Tax Rate -0.03% 0.11% 4.17% -3.09% 1.07% 6.87% - -
Total Cost 396,930 374,752 181,844 167,984 172,368 196,860 180,736 68.87%
-
Net Worth 63,518 64,331 64,424 64,460 64,392 62,264 60,249 3.58%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 63,518 64,331 64,424 64,460 64,392 62,264 60,249 3.58%
NOSH 102,448 102,114 103,910 103,969 103,859 103,774 103,878 -0.91%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.49% 2.94% 2.89% 3.62% 5.11% 4.02% -20.63% -
ROE 1.58% 11.11% 6.37% 8.34% 15.13% 13.60% -49.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 393.32 378.09 180.20 167.64 174.90 197.64 144.24 95.06%
EPS 0.98 7.00 4.03 5.17 9.38 8.16 -29.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.62 0.62 0.62 0.60 0.58 4.54%
Adjusted Per Share Value based on latest NOSH - 103,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.03 31.65 15.35 14.29 14.89 16.81 12.28 93.29%
EPS 0.08 0.59 0.34 0.44 0.80 0.69 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0527 0.0528 0.0528 0.0528 0.051 0.0494 3.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.29 0.18 0.11 0.43 0.35 0.50 -
P/RPS 0.11 0.08 0.10 0.07 0.25 0.18 0.35 -53.74%
P/EPS 44.90 4.14 4.56 2.13 4.58 4.29 -1.73 -
EY 2.23 24.14 21.94 47.03 21.81 23.31 -57.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.46 0.29 0.18 0.69 0.58 0.86 -11.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 27/05/09 26/02/09 26/11/08 27/08/08 29/05/08 -
Price 0.39 0.41 0.27 0.29 0.25 0.44 0.44 -
P/RPS 0.10 0.11 0.15 0.17 0.14 0.22 0.31 -52.93%
P/EPS 39.80 5.86 6.84 5.61 2.67 5.39 -1.52 -
EY 2.51 17.07 14.62 17.84 37.52 18.55 -65.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.44 0.47 0.40 0.73 0.76 -11.74%

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