[BINTAI] QoQ TTM Result on 31-Mar-2001 [#4]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- -22.26%
YoY- 50.09%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 88,090 109,370 190,898 238,404 281,087 272,038 195,651 -41.17%
PBT -509 9,454 16,730 23,423 30,389 30,085 26,317 -
Tax 1,735 -2,831 -5,009 -6,812 -9,021 -8,876 -7,643 -
NP 1,226 6,623 11,721 16,611 21,368 21,209 18,674 -83.64%
-
NP to SH 1,226 6,623 11,721 16,611 21,368 21,209 18,674 -83.64%
-
Tax Rate - 29.94% 29.94% 29.08% 29.69% 29.50% 29.04% -
Total Cost 86,864 102,747 179,177 221,793 259,719 250,829 176,977 -37.69%
-
Net Worth 120,924 83,058 82,835 123,488 96,356 115,417 117,030 2.20%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 4,116 4,116 4,116 4,116 2,759 2,759 2,759 30.46%
Div Payout % 335.75% 62.15% 35.12% 24.78% 12.92% 13.01% 14.78% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 120,924 83,058 82,835 123,488 96,356 115,417 117,030 2.20%
NOSH 82,824 83,058 82,835 82,325 48,178 55,223 55,203 30.96%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 1.39% 6.06% 6.14% 6.97% 7.60% 7.80% 9.54% -
ROE 1.01% 7.97% 14.15% 13.45% 22.18% 18.38% 15.96% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 106.36 131.68 230.45 289.59 583.43 492.61 354.42 -55.07%
EPS 1.48 7.97 14.15 20.18 44.35 38.41 33.83 -87.51%
DPS 5.00 4.96 4.97 5.00 5.73 5.00 5.00 0.00%
NAPS 1.46 1.00 1.00 1.50 2.00 2.09 2.12 -21.96%
Adjusted Per Share Value based on latest NOSH - 82,325
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 7.22 8.96 15.65 19.54 23.04 22.30 16.04 -41.18%
EPS 0.10 0.54 0.96 1.36 1.75 1.74 1.53 -83.69%
DPS 0.34 0.34 0.34 0.34 0.23 0.23 0.23 29.67%
NAPS 0.0991 0.0681 0.0679 0.1012 0.079 0.0946 0.0959 2.20%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 6.30 6.00 5.95 4.92 8.20 8.80 7.60 -
P/RPS 5.92 4.56 2.58 1.70 1.41 1.79 2.14 96.69%
P/EPS 425.61 75.25 42.05 24.38 18.49 22.91 22.47 606.77%
EY 0.23 1.33 2.38 4.10 5.41 4.36 4.45 -86.04%
DY 0.79 0.83 0.84 1.02 0.70 0.57 0.66 12.69%
P/NAPS 4.32 6.00 5.95 3.28 4.10 4.21 3.58 13.30%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 29/11/01 29/08/01 31/05/01 26/02/01 22/11/00 24/08/00 -
Price 6.25 6.95 6.25 5.65 5.00 8.30 9.60 -
P/RPS 5.88 5.28 2.71 1.95 0.86 1.68 2.71 67.36%
P/EPS 422.23 87.16 44.17 28.00 11.27 21.61 28.38 501.94%
EY 0.24 1.15 2.26 3.57 8.87 4.63 3.52 -83.22%
DY 0.80 0.71 0.80 0.88 1.15 0.60 0.52 33.16%
P/NAPS 4.28 6.95 6.25 3.77 2.50 3.97 4.53 -3.70%

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