[BINTAI] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -53.25%
YoY- 50.35%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 473,866 395,194 340,570 345,859 383,908 446,592 448,958 3.66%
PBT 5,605 -4,462 -6,816 3,622 6,041 7,382 6,294 -7.44%
Tax 2,444 217 -2,403 -10,303 -10,577 -9,422 -11,165 -
NP 8,049 -4,245 -9,219 -6,681 -4,536 -2,040 -4,871 -
-
NP to SH 6,035 -5,481 -10,531 -2,308 -1,506 1,511 -1,697 -
-
Tax Rate -43.60% - - 284.46% 175.09% 127.63% 177.39% -
Total Cost 465,817 399,439 349,789 352,540 388,444 448,632 453,829 1.75%
-
Net Worth 66,245 55,058 47,887 53,024 58,072 59,983 63,183 3.20%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 66,245 55,058 47,887 53,024 58,072 59,983 63,183 3.20%
NOSH 101,916 101,959 101,887 101,970 101,882 101,666 101,909 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.70% -1.07% -2.71% -1.93% -1.18% -0.46% -1.08% -
ROE 9.11% -9.95% -21.99% -4.35% -2.59% 2.52% -2.69% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 464.95 387.60 334.26 339.18 376.82 439.27 440.55 3.66%
EPS 5.92 -5.38 -10.34 -2.26 -1.48 1.49 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.54 0.47 0.52 0.57 0.59 0.62 3.20%
Adjusted Per Share Value based on latest NOSH - 101,970
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.84 32.39 27.92 28.35 31.47 36.61 36.80 3.66%
EPS 0.49 -0.45 -0.86 -0.19 -0.12 0.12 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 0.0451 0.0393 0.0435 0.0476 0.0492 0.0518 3.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.31 0.27 0.36 0.425 0.315 0.305 0.315 -
P/RPS 0.07 0.07 0.11 0.13 0.08 0.07 0.07 0.00%
P/EPS 5.24 -5.02 -3.48 -18.78 -21.31 20.52 -18.92 -
EY 19.10 -19.91 -28.71 -5.33 -4.69 4.87 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.77 0.82 0.55 0.52 0.51 -3.96%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 27/11/14 28/08/14 28/05/14 27/02/14 29/11/13 -
Price 0.225 0.29 0.345 0.385 0.32 0.345 0.315 -
P/RPS 0.05 0.07 0.10 0.11 0.08 0.08 0.07 -20.11%
P/EPS 3.80 -5.39 -3.34 -17.01 -21.65 23.21 -18.92 -
EY 26.32 -18.54 -29.96 -5.88 -4.62 4.31 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.73 0.74 0.56 0.58 0.51 -22.21%

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