[BINTAI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -784.07%
YoY- -239.34%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 383,948 266,834 161,558 69,876 376,421 286,870 201,474 53.77%
PBT 22,306 15,759 -230 -2,141 7,875 2,642 3,008 280.73%
Tax -5,116 -2,398 -111 -100 -2,476 5 1 -
NP 17,190 13,361 -341 -2,241 5,399 2,647 3,009 219.91%
-
NP to SH 9,536 9,559 -541 -2,490 364 -656 502 613.21%
-
Tax Rate 22.94% 15.22% - - 31.44% -0.19% -0.03% -
Total Cost 366,758 253,473 161,899 72,117 371,022 284,223 198,465 50.64%
-
Net Worth 65,203 70,316 61,245 59,188 4,978 62,525 63,518 1.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 65,203 70,316 61,245 59,188 4,978 62,525 63,518 1.76%
NOSH 101,880 101,908 102,075 102,049 8,161 102,500 102,448 -0.37%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.48% 5.01% -0.21% -3.21% 1.43% 0.92% 1.49% -
ROE 14.63% 13.59% -0.88% -4.21% 7.31% -1.05% 0.79% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 376.86 261.84 158.27 68.47 4,612.19 279.87 196.66 54.34%
EPS 9.36 9.38 -0.53 -2.44 0.36 -0.64 0.49 615.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.69 0.60 0.58 0.61 0.61 0.62 2.14%
Adjusted Per Share Value based on latest NOSH - 102,049
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 31.47 21.87 13.24 5.73 30.85 23.51 16.51 53.79%
EPS 0.78 0.78 -0.04 -0.20 0.03 -0.05 0.04 625.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0576 0.0502 0.0485 0.0041 0.0513 0.0521 1.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.34 0.31 0.29 0.29 0.39 0.35 0.44 -
P/RPS 0.09 0.12 0.18 0.42 0.01 0.13 0.22 -44.92%
P/EPS 3.63 3.30 -54.72 -11.89 8.74 -54.69 89.80 -88.24%
EY 27.53 30.26 -1.83 -8.41 11.44 -1.83 1.11 752.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.48 0.50 0.64 0.57 0.71 -17.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 11/11/10 26/08/10 27/05/10 25/02/10 26/11/09 -
Price 0.38 0.31 0.37 0.30 0.35 0.47 0.39 -
P/RPS 0.10 0.12 0.23 0.44 0.01 0.17 0.20 -37.03%
P/EPS 4.06 3.30 -69.81 -12.30 7.85 -73.44 79.59 -86.27%
EY 24.63 30.26 -1.43 -8.13 12.74 -1.36 1.26 626.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.62 0.52 0.57 0.77 0.63 -4.28%

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