[BINTAI] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -85.95%
YoY- -89.69%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 234,596 303,132 323,116 402,948 181,648 191,222 327,734 -5.41%
PBT 3,200 24,724 -460 6,016 9,380 -12,290 4,816 -6.58%
Tax -1,208 -3,038 -222 2 -100 -318 -3,242 -15.15%
NP 1,992 21,686 -682 6,018 9,280 -12,608 1,574 3.99%
-
NP to SH 134 16,600 -1,082 1,004 9,742 -12,066 1,574 -33.64%
-
Tax Rate 37.75% 12.29% - -0.03% 1.07% - 67.32% -
Total Cost 232,604 281,446 323,798 396,930 172,368 203,830 326,160 -5.47%
-
Net Worth 59,342 75,361 61,245 63,518 64,392 83,070 88,920 -6.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 59,342 75,361 61,245 63,518 64,392 83,070 88,920 -6.51%
NOSH 95,714 101,840 102,075 102,448 103,859 103,838 102,207 -1.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.85% 7.15% -0.21% 1.49% 5.11% -6.59% 0.48% -
ROE 0.23% 22.03% -1.77% 1.58% 15.13% -14.53% 1.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 245.10 297.65 316.55 393.32 174.90 184.15 320.65 -4.37%
EPS 0.14 16.30 -1.06 0.98 9.38 -11.62 1.54 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.74 0.60 0.62 0.62 0.80 0.87 -5.48%
Adjusted Per Share Value based on latest NOSH - 101,984
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.23 24.85 26.49 33.03 14.89 15.67 26.86 -5.41%
EPS 0.01 1.36 -0.09 0.08 0.80 -0.99 0.13 -34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0618 0.0502 0.0521 0.0528 0.0681 0.0729 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.26 0.29 0.44 0.43 0.51 0.99 -
P/RPS 0.14 0.09 0.09 0.11 0.25 0.28 0.31 -12.39%
P/EPS 250.00 1.60 -27.36 44.90 4.58 -4.39 64.29 25.37%
EY 0.40 62.69 -3.66 2.23 21.81 -22.78 1.56 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.35 0.48 0.71 0.69 0.64 1.14 -11.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 11/11/10 26/11/09 26/11/08 21/11/07 23/11/06 -
Price 0.32 0.31 0.37 0.39 0.25 0.51 0.97 -
P/RPS 0.13 0.10 0.12 0.10 0.14 0.28 0.30 -12.99%
P/EPS 228.57 1.90 -34.91 39.80 2.67 -4.39 62.99 23.93%
EY 0.44 52.58 -2.86 2.51 37.52 -22.78 1.59 -19.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.62 0.63 0.40 0.64 1.11 -11.86%

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