[BINTAI] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 179.67%
YoY- 1080.17%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 223,133 439,125 99,707 219,555 52,608 41,657 68,234 119.52%
PBT 1,609 2,876 2,691 10,274 -9,244 1,120 2,442 -24.18%
Tax -1,181 -1,877 -1,207 -3,305 497 -374 -1,061 7.36%
NP 428 999 1,484 6,969 -8,747 746 1,381 -54.04%
-
NP to SH 428 999 1,484 6,969 -8,747 746 1,381 -54.04%
-
Tax Rate 73.40% 65.26% 44.85% 32.17% - 33.39% 43.45% -
Total Cost 222,705 438,126 98,223 212,586 61,355 40,911 66,853 122.24%
-
Net Worth 109,609 110,306 108,965 103,894 101,805 110,863 111,103 -0.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 1,558 - - - -
Div Payout % - - - 22.36% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 109,609 110,306 108,965 103,894 101,805 110,863 111,103 -0.89%
NOSH 104,390 104,062 103,776 103,894 103,883 103,611 103,834 0.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.19% 0.23% 1.49% 3.17% -16.63% 1.79% 2.02% -
ROE 0.39% 0.91% 1.36% 6.71% -8.59% 0.67% 1.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 213.75 421.98 96.08 211.33 50.64 40.21 65.71 118.75%
EPS 0.41 0.96 1.43 6.71 -8.42 0.72 1.33 -54.20%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.05 1.06 1.05 1.00 0.98 1.07 1.07 -1.24%
Adjusted Per Share Value based on latest NOSH - 103,894
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.29 35.99 8.17 18.00 4.31 3.41 5.59 119.60%
EPS 0.04 0.08 0.12 0.57 -0.72 0.06 0.11 -48.89%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0898 0.0904 0.0893 0.0852 0.0834 0.0909 0.0911 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.20 1.15 1.39 1.98 2.19 2.23 2.06 -
P/RPS 0.56 0.27 1.45 0.94 4.32 5.55 3.13 -68.08%
P/EPS 292.68 119.79 97.20 29.52 -26.01 309.72 154.89 52.54%
EY 0.34 0.83 1.03 3.39 -3.84 0.32 0.65 -34.95%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 1.32 1.98 2.23 2.08 1.93 -29.48%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 26/08/04 31/05/04 26/02/04 20/11/03 28/08/03 -
Price 1.13 1.23 1.28 1.45 2.18 2.29 2.42 -
P/RPS 0.53 0.29 1.33 0.69 4.30 5.70 3.68 -72.36%
P/EPS 275.61 128.13 89.51 21.62 -25.89 318.06 181.95 31.72%
EY 0.36 0.78 1.12 4.63 -3.86 0.31 0.55 -24.51%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.08 1.16 1.22 1.45 2.22 2.14 2.26 -38.73%

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