[BINTAI] QoQ Quarter Result on 31-Dec-2006 [#3]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -37.47%
YoY- -84.81%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 43,340 52,271 73,898 27,181 88,961 74,906 103,197 -43.88%
PBT -4,733 -1,412 1,392 1,745 1,058 1,350 3,062 -
Tax -99 -60 -1,975 -1,508 -679 -942 516 -
NP -4,832 -1,472 -583 237 379 408 3,578 -
-
NP to SH -4,660 -1,373 -535 237 379 408 2,848 -
-
Tax Rate - - 141.88% 86.42% 64.18% 69.78% -16.85% -
Total Cost 48,172 53,743 74,481 26,944 88,582 74,498 99,619 -38.36%
-
Net Worth 83,028 88,412 91,264 89,647 89,116 87,719 87,842 -3.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 83,028 88,412 91,264 89,647 89,116 87,719 87,842 -3.68%
NOSH 103,786 104,015 104,901 103,043 102,432 101,999 102,142 1.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -11.15% -2.82% -0.79% 0.87% 0.43% 0.54% 3.47% -
ROE -5.61% -1.55% -0.59% 0.26% 0.43% 0.47% 3.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.76 50.25 70.44 26.38 86.85 73.44 101.03 -44.48%
EPS -4.49 -1.32 -0.51 0.23 0.37 0.40 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.87 0.87 0.87 0.86 0.86 -4.70%
Adjusted Per Share Value based on latest NOSH - 103,043
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.55 4.28 6.06 2.23 7.29 6.14 8.46 -43.92%
EPS -0.38 -0.11 -0.04 0.02 0.03 0.03 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0725 0.0748 0.0735 0.073 0.0719 0.072 -3.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.51 0.55 0.60 0.96 0.99 0.99 1.00 -
P/RPS 1.22 1.09 0.85 3.64 1.14 1.35 0.99 14.92%
P/EPS -11.36 -41.67 -117.65 417.39 267.57 247.50 35.86 -
EY -8.80 -2.40 -0.85 0.24 0.37 0.40 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.69 1.10 1.14 1.15 1.16 -32.70%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 31/05/07 28/02/07 23/11/06 30/08/06 29/05/06 -
Price 0.51 0.52 0.46 0.75 0.97 0.99 1.00 -
P/RPS 1.22 1.03 0.65 2.84 1.12 1.35 0.99 14.92%
P/EPS -11.36 -39.39 -90.20 326.09 262.16 247.50 35.86 -
EY -8.80 -2.54 -1.11 0.31 0.38 0.40 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.53 0.86 1.11 1.15 1.16 -32.70%

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