[BINTAI] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -3240.3%
YoY- -127.69%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 325,154 314,981 318,589 201,899 192,570 266,834 286,870 2.10%
PBT -23,099 -7,416 3,087 2,605 13,105 15,759 2,642 -
Tax -775 2,391 -1,097 -2,576 -2,095 -2,398 5 -
NP -23,874 -5,025 1,990 29 11,010 13,361 2,647 -
-
NP to SH -26,015 -3,749 226 -2,104 7,598 9,559 -656 84.61%
-
Tax Rate - - 35.54% 98.89% 15.99% 15.22% -0.19% -
Total Cost 349,028 320,006 316,599 201,870 181,560 253,473 284,223 3.48%
-
Net Worth 98,555 55,012 60,609 60,260 74,350 70,316 62,525 7.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 98,555 55,012 60,609 60,260 74,350 70,316 62,525 7.87%
NOSH 185,954 101,874 102,727 102,135 101,849 101,908 102,500 10.43%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.34% -1.60% 0.62% 0.01% 5.72% 5.01% 0.92% -
ROE -26.40% -6.81% 0.37% -3.49% 10.22% 13.59% -1.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 174.86 309.18 310.13 197.68 189.07 261.84 279.87 -7.53%
EPS -13.99 -3.68 0.22 -2.06 7.46 9.38 -0.64 67.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.59 0.59 0.73 0.69 0.61 -2.31%
Adjusted Per Share Value based on latest NOSH - 101,924
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.65 25.82 26.11 16.55 15.78 21.87 23.51 2.11%
EPS -2.13 -0.31 0.02 -0.17 0.62 0.78 -0.05 86.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0451 0.0497 0.0494 0.0609 0.0576 0.0513 7.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.32 0.27 0.305 0.31 0.36 0.31 0.35 -
P/RPS 0.18 0.09 0.10 0.16 0.19 0.12 0.13 5.57%
P/EPS -2.29 -7.34 138.64 -15.05 4.83 3.30 -54.69 -41.05%
EY -43.72 -13.63 0.72 -6.65 20.72 30.26 -1.83 69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.52 0.53 0.49 0.45 0.57 0.85%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 25/02/10 -
Price 0.315 0.29 0.345 0.32 0.36 0.31 0.47 -
P/RPS 0.18 0.09 0.11 0.16 0.19 0.12 0.17 0.95%
P/EPS -2.25 -7.88 156.82 -15.53 4.83 3.30 -73.44 -44.04%
EY -44.41 -12.69 0.64 -6.44 20.72 30.26 -1.36 78.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.58 0.54 0.49 0.45 0.77 -4.33%

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