[BINTAI] QoQ Cumulative 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- -17.18%
YoY- 129.6%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 201,474 96,521 187,248 130,721 90,824 51,275 149,831 21.80%
PBT 3,008 2,836 5,639 4,591 4,690 2,212 -30,398 -
Tax 1 -3 -235 142 -50 -152 -507 -
NP 3,009 2,833 5,404 4,733 4,640 2,060 -30,905 -
-
NP to SH 502 1,787 4,103 4,034 4,871 2,117 -29,992 -
-
Tax Rate -0.03% 0.11% 4.17% -3.09% 1.07% 6.87% - -
Total Cost 198,465 93,688 181,844 125,988 86,184 49,215 180,736 6.43%
-
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 0.79% 2.78% 6.37% 6.26% 7.56% 3.40% -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 196.66 94.52 180.20 125.73 87.45 49.41 144.24 22.93%
EPS 0.49 1.75 4.03 3.88 4.69 2.04 -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 16.51 7.91 15.35 10.71 7.44 4.20 12.28 21.79%
EPS 0.04 0.15 0.34 0.33 0.40 0.17 -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 0.22 0.31 0.10 0.09 0.49 0.71 0.35 -26.60%
P/EPS 89.80 16.57 4.56 2.84 9.17 17.16 -1.73 -
EY 1.11 6.03 21.94 35.27 10.91 5.83 -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 0.20 0.43 0.15 0.23 0.29 0.89 0.31 -25.31%
P/EPS 79.59 23.43 6.84 7.47 5.33 21.57 -1.52 -
EY 1.26 4.27 14.62 13.38 18.76 4.64 -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