[BINTAI] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -64.18%
YoY- -90.37%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 137,821 191,222 209,084 264,946 254,730 327,734 299,624 -40.32%
PBT -18,518 -12,290 -5,648 5,545 5,537 4,816 5,400 -
Tax -273 -318 -240 -5,104 -4,172 -3,242 -3,768 -82.53%
NP -18,792 -12,608 -5,888 441 1,365 1,574 1,632 -
-
NP to SH -18,172 -12,066 -5,492 489 1,365 1,574 1,632 -
-
Tax Rate - - - 92.05% 75.35% 67.32% 69.78% -
Total Cost 156,613 203,830 214,972 264,505 253,365 326,160 297,992 -34.79%
-
Net Worth 75,832 83,070 88,412 90,517 89,987 88,920 87,719 -9.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,832 83,070 88,412 90,517 89,987 88,920 87,719 -9.22%
NOSH 103,879 103,838 104,015 104,042 103,434 102,207 101,999 1.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -13.64% -6.59% -2.82% 0.17% 0.54% 0.48% 0.54% -
ROE -23.96% -14.53% -6.21% 0.54% 1.52% 1.77% 1.86% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 132.67 184.15 201.01 254.65 246.27 320.65 293.75 -41.04%
EPS -17.49 -11.62 -5.28 0.47 1.32 1.54 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.80 0.85 0.87 0.87 0.87 0.86 -10.32%
Adjusted Per Share Value based on latest NOSH - 104,901
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.30 15.67 17.14 21.72 20.88 26.86 24.56 -40.31%
EPS -1.49 -0.99 -0.45 0.04 0.11 0.13 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0681 0.0725 0.0742 0.0738 0.0729 0.0719 -9.18%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.51 0.55 0.60 0.96 0.99 0.99 -
P/RPS 0.38 0.28 0.27 0.24 0.39 0.31 0.34 7.67%
P/EPS -2.86 -4.39 -10.42 127.66 72.73 64.29 61.88 -
EY -34.99 -22.78 -9.60 0.78 1.38 1.56 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.65 0.69 1.10 1.14 1.15 -29.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 29/08/07 31/05/07 28/02/07 23/11/06 30/08/06 -
Price 0.47 0.51 0.52 0.46 0.75 0.97 0.99 -
P/RPS 0.35 0.28 0.26 0.18 0.30 0.30 0.34 1.94%
P/EPS -2.69 -4.39 -9.85 97.87 56.82 62.99 61.88 -
EY -37.22 -22.78 -10.15 1.02 1.76 1.59 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.61 0.53 0.86 1.11 1.15 -32.26%

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