[BINTAI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 61.07%
YoY- 91.37%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 318,589 236,354 104,507 355,339 201,899 117,298 47,274 255.54%
PBT 3,087 994 -3,253 6,900 2,605 1,600 348 326.82%
Tax -1,097 -868 -274 -3,595 -2,576 -604 -158 262.66%
NP 1,990 126 -3,527 3,305 29 996 190 376.65%
-
NP to SH 226 -811 -3,960 -819 -2,104 67 -130 -
-
Tax Rate 35.54% 87.32% - 52.10% 98.89% 37.75% 45.40% -
Total Cost 316,599 236,228 108,034 352,034 201,870 116,302 47,084 255.01%
-
Net Worth 60,609 62,852 58,025 62,448 60,260 59,342 59,719 0.98%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 60,609 62,852 58,025 62,448 60,260 59,342 59,719 0.98%
NOSH 102,727 101,374 101,799 102,374 102,135 95,714 100,000 1.80%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.62% 0.05% -3.37% 0.93% 0.01% 0.85% 0.40% -
ROE 0.37% -1.29% -6.82% -1.31% -3.49% 0.11% -0.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 310.13 233.15 102.66 347.10 197.68 122.55 47.27 249.26%
EPS 0.22 -0.80 -3.89 -0.80 -2.06 0.07 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.57 0.61 0.59 0.62 0.5972 -0.80%
Adjusted Per Share Value based on latest NOSH - 101,984
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.11 19.37 8.57 29.13 16.55 9.61 3.87 255.81%
EPS 0.02 -0.07 -0.32 -0.07 -0.17 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.0515 0.0476 0.0512 0.0494 0.0486 0.049 0.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.305 0.315 0.345 0.295 0.31 0.35 0.58 -
P/RPS 0.10 0.14 0.34 0.08 0.16 0.29 1.23 -81.14%
P/EPS 138.64 -39.38 -8.87 -36.88 -15.05 500.00 -446.15 -
EY 0.72 -2.54 -11.28 -2.71 -6.65 0.20 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.61 0.48 0.53 0.56 0.97 -33.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 29/08/13 31/05/13 27/02/13 21/11/12 29/08/12 -
Price 0.345 0.315 0.30 0.37 0.32 0.32 0.41 -
P/RPS 0.11 0.14 0.29 0.11 0.16 0.26 0.87 -74.71%
P/EPS 156.82 -39.38 -7.71 -46.25 -15.53 457.14 -315.38 -
EY 0.64 -2.54 -12.97 -2.16 -6.44 0.22 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.53 0.61 0.54 0.52 0.69 -10.90%

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