[BINTAI] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 92.89%
YoY- 19.79%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 201,474 90,824 95,611 163,867 355,556 538,833 109,891 10.62%
PBT 3,008 4,690 -6,145 2,408 1,188 5,568 3,562 -2.77%
Tax 1 -50 -159 -1,621 -531 -3,084 -1,435 -
NP 3,009 4,640 -6,304 787 657 2,484 2,127 5.94%
-
NP to SH 502 4,871 -6,033 787 657 2,484 2,127 -21.37%
-
Tax Rate -0.03% 1.07% - 67.32% 44.70% 55.39% 40.29% -
Total Cost 198,465 86,184 101,915 163,080 354,899 536,349 107,764 10.70%
-
Net Worth 63,518 64,392 83,070 88,920 84,178 110,169 111,019 -8.87%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 63,518 64,392 83,070 88,920 84,178 110,169 111,019 -8.87%
NOSH 102,448 103,859 103,838 102,207 102,656 103,933 103,756 -0.21%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.49% 5.11% -6.59% 0.48% 0.18% 0.46% 1.94% -
ROE 0.79% 7.56% -7.26% 0.89% 0.78% 2.25% 1.92% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 196.66 87.45 92.08 160.33 346.36 518.44 105.91 10.85%
EPS 0.49 4.69 -5.81 0.77 0.64 2.39 2.05 -21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.80 0.87 0.82 1.06 1.07 -8.68%
Adjusted Per Share Value based on latest NOSH - 102,432
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.51 7.44 7.84 13.43 29.14 44.17 9.01 10.61%
EPS 0.04 0.40 -0.49 0.06 0.05 0.20 0.17 -21.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0528 0.0681 0.0729 0.069 0.0903 0.091 -8.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.43 0.51 0.99 1.00 1.15 2.23 -
P/RPS 0.22 0.49 0.55 0.62 0.29 0.22 2.11 -31.37%
P/EPS 89.80 9.17 -8.78 128.57 156.25 48.12 108.78 -3.14%
EY 1.11 10.91 -11.39 0.78 0.64 2.08 0.92 3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.64 1.14 1.22 1.08 2.08 -16.38%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 21/11/07 23/11/06 23/11/05 24/11/04 20/11/03 -
Price 0.39 0.25 0.51 0.97 1.00 1.23 2.29 -
P/RPS 0.20 0.29 0.55 0.61 0.29 0.24 2.16 -32.71%
P/EPS 79.59 5.33 -8.78 125.97 156.25 51.46 111.71 -5.48%
EY 1.26 18.76 -11.39 0.79 0.64 1.94 0.90 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.40 0.64 1.11 1.22 1.16 2.14 -18.42%

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