[BINTAI] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -91.48%
YoY- -95.99%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 611,677 1,015,954 216,665 157,373 98,056 298,474 100,549 -1.90%
PBT 4,256 9,569 -7,576 2,472 -1,273 30,636 14,966 1.34%
Tax -1,300 -5,686 -1,250 -1,657 2,435 -8,960 -4,196 1.25%
NP 2,956 3,882 -8,826 814 1,162 21,676 10,770 1.38%
-
NP to SH 2,956 3,882 -8,826 46 1,162 21,676 10,770 1.38%
-
Tax Rate 30.55% 59.42% - 67.03% - 29.25% 28.04% -
Total Cost 608,721 1,012,072 225,491 156,558 96,893 276,798 89,778 -2.01%
-
Net Worth 84,797 109,199 101,846 6,406 121,249 118,132 107,117 0.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 84,797 109,199 101,846 6,406 121,249 118,132 107,117 0.24%
NOSH 102,165 103,999 103,924 5,932 83,047 55,202 55,215 -0.65%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.48% 0.38% -4.07% 0.52% 1.19% 7.26% 10.71% -
ROE 3.49% 3.56% -8.67% 0.73% 0.96% 18.35% 10.05% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 598.71 976.88 208.48 2,652.90 118.07 540.70 182.10 -1.25%
EPS 2.89 3.73 -8.49 0.79 1.40 39.27 19.51 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.05 0.98 1.08 1.46 2.14 1.94 0.90%
Adjusted Per Share Value based on latest NOSH - 34,375
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 50.14 83.28 17.76 12.90 8.04 24.47 8.24 -1.90%
EPS 0.24 0.32 -0.72 0.00 0.10 1.78 0.88 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0895 0.0835 0.0053 0.0994 0.0968 0.0878 0.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.03 1.20 2.19 4.98 6.30 8.20 0.00 -
P/RPS 0.17 0.12 1.05 0.19 5.34 1.52 0.00 -100.00%
P/EPS 35.60 32.14 -25.78 633.05 450.00 20.88 0.00 -100.00%
EY 2.81 3.11 -3.88 0.16 0.22 4.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.14 2.23 4.61 4.32 3.83 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 24/02/05 26/02/04 27/02/03 22/02/02 26/02/01 31/03/00 -
Price 1.01 1.13 2.18 4.70 6.25 5.00 7.90 -
P/RPS 0.17 0.12 1.05 0.18 5.29 0.92 4.34 3.50%
P/EPS 34.91 30.27 -25.67 597.46 446.43 12.73 40.50 0.15%
EY 2.86 3.30 -3.90 0.17 0.22 7.85 2.47 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.08 2.22 4.35 4.28 2.34 4.07 1.28%

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