[BINTAI] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 42.1%
YoY- 44.94%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 114,073 219,051 396,444 545,479 650,969 682,789 649,046 -68.72%
PBT 9,819 2,384 -15,464 -13,077 -20,001 -13,439 -1,269 -
Tax -1,113 -782 -2,007 -2,428 -724 -475 -6,230 -68.37%
NP 8,706 1,602 -17,471 -15,505 -20,725 -13,914 -7,499 -
-
NP to SH 10,789 4,916 -11,133 -9,934 -17,156 -11,676 -10,962 -
-
Tax Rate 11.34% 32.80% - - - - - -
Total Cost 105,367 217,449 413,915 560,984 671,694 696,703 656,545 -70.56%
-
Net Worth 71,898 71,898 92,030 94,906 74,774 49,983 60,114 12.71%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 71,898 71,898 92,030 94,906 74,774 49,983 60,114 12.71%
NOSH 289,591 289,591 289,591 289,591 289,591 217,320 214,693 22.14%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.63% 0.73% -4.41% -2.84% -3.18% -2.04% -1.16% -
ROE 15.01% 6.84% -12.10% -10.47% -22.94% -23.36% -18.24% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 39.66 76.17 137.85 189.67 226.35 314.19 302.31 -74.27%
EPS 3.75 1.71 -3.87 -3.45 -5.97 -5.37 -5.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.32 0.33 0.26 0.23 0.28 -7.29%
Adjusted Per Share Value based on latest NOSH - 289,591
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.35 17.96 32.50 44.71 53.36 55.97 53.20 -68.72%
EPS 0.88 0.40 -0.91 -0.81 -1.41 -0.96 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.0589 0.0754 0.0778 0.0613 0.041 0.0493 12.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.125 0.135 0.175 0.165 0.205 0.24 0.22 -
P/RPS 0.32 0.18 0.13 0.09 0.09 0.08 0.07 176.21%
P/EPS 3.33 7.90 -4.52 -4.78 -3.44 -4.47 -4.31 -
EY 30.01 12.66 -22.12 -20.93 -29.10 -22.39 -23.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.55 0.50 0.79 1.04 0.79 -26.34%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 31/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 0.17 0.125 0.16 0.175 0.195 0.23 0.225 -
P/RPS 0.43 0.16 0.12 0.09 0.09 0.07 0.07 236.53%
P/EPS 4.53 7.31 -4.13 -5.07 -3.27 -4.28 -4.41 -
EY 22.07 13.67 -24.19 -19.74 -30.59 -23.36 -22.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.50 0.53 0.75 1.00 0.80 -10.29%

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