[BINTAI] YoY Quarter Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	96,521	51,275	52,271	74,906	202,031	99,707	68,234	5.94%
YoY %	88.24%	-1.91%	-30.22%	-62.92%	102.62%	46.13%	-	-
Horiz. %	141.46%	75.15%	76.61%	109.78%	296.09%	146.13%	100.00%	-
PBT	2,836	2,212	-1,412	1,350	241	2,691	2,442	2.52%
YoY %	28.21%	256.66%	-204.59%	460.17%	-91.04%	10.20%	-	-
Horiz. %	116.13%	90.58%	-57.82%	55.28%	9.87%	110.20%	100.00%	-
Tax	-3	-152	-60	-942	-124	-1,207	-1,061	-62.36%
YoY %	98.03%	-153.33%	93.63%	-659.68%	89.73%	-13.76%	-	-
Horiz. %	0.28%	14.33%	5.66%	88.78%	11.69%	113.76%	100.00%	-
NP	2,833	2,060	-1,472	408	117	1,484	1,381	12.70%
YoY %	37.52%	239.95%	-460.78%	248.72%	-92.12%	7.46%	-	-
Horiz. %	205.14%	149.17%	-106.59%	29.54%	8.47%	107.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,787	2,117	-1,373	408	117	1,484	1,381	4.38%
YoY %	-15.59%	254.19%	-436.52%	248.72%	-92.12%	7.46%	-	-
Horiz. %	129.40%	153.29%	-99.42%	29.54%	8.47%	107.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.11%	6.87%	-	69.78%	51.45%	44.85%	43.45%	-
YoY %	-98.40%	0.00%	-	35.63%	14.72%	3.22%	-	-
Horiz. %	0.25%	15.81%	-	160.60%	118.41%	103.22%	100.00%	-
Total Cost	93,688	49,215	53,743	74,498	201,914	98,223	66,853	5.78%
YoY %	90.36%	-8.43%	-27.86%	-63.10%	105.57%	46.92%	-	-
Horiz. %	140.14%	73.62%	80.39%	111.44%	302.03%	146.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,331	62,264	88,412	87,719	86,154	108,965	111,103	-8.69%
YoY %	3.32%	-29.58%	0.79%	1.82%	-20.93%	-1.92%	-	-
Horiz. %	57.90%	56.04%	79.58%	78.95%	77.54%	98.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	64,331	62,264	88,412	87,719	86,154	108,965	111,103	-8.69%
YoY %	3.32%	-29.58%	0.79%	1.82%	-20.93%	-1.92%	-	-
Horiz. %	57.90%	56.04%	79.58%	78.95%	77.54%	98.08%	100.00%	-
NOSH	102,114	103,774	104,015	101,999	106,363	103,776	103,834	-0.27%
YoY %	-1.60%	-0.23%	1.98%	-4.10%	2.49%	-0.06%	-	-
Horiz. %	98.34%	99.94%	100.17%	98.23%	102.44%	99.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	2.94%	4.02%	-2.82%	0.54%	0.06%	1.49%	2.02%	-
YoY %	-26.87%	242.55%	-622.22%	800.00%	-95.97%	-26.24%	-	-
Horiz. %	145.54%	199.01%	-139.60%	26.73%	2.97%	73.76%	100.00%	-
ROE	2.78%	3.40%	-1.55%	0.47%	0.14%	1.36%	1.24%	-
YoY %	-18.24%	319.35%	-429.79%	235.71%	-89.71%	9.68%	-	-
Horiz. %	224.19%	274.19%	-125.00%	37.90%	11.29%	109.68%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	94.52	49.41	50.25	73.44	189.94	96.08	65.71	6.24%
YoY %	91.30%	-1.67%	-31.58%	-61.34%	97.69%	46.22%	-	-
Horiz. %	143.84%	75.19%	76.47%	111.76%	289.06%	146.22%	100.00%	-
EPS	1.75	2.04	-1.32	0.40	0.11	1.43	1.33	4.67%
YoY %	-14.22%	254.55%	-430.00%	263.64%	-92.31%	7.52%	-	-
Horiz. %	131.58%	153.38%	-99.25%	30.08%	8.27%	107.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.63	0.60	0.85	0.86	0.81	1.05	1.07	-8.44%
YoY %	5.00%	-29.41%	-1.16%	6.17%	-22.86%	-1.87%	-	-
Horiz. %	58.88%	56.07%	79.44%	80.37%	75.70%	98.13%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 101,999
RPS	7.91	4.20	4.28	6.14	16.56	8.17	5.59	5.95%
YoY %	88.33%	-1.87%	-30.29%	-62.92%	102.69%	46.15%	-	-
Horiz. %	141.50%	75.13%	76.57%	109.84%	296.24%	146.15%	100.00%	-
EPS	0.15	0.17	-0.11	0.03	0.01	0.12	0.11	5.30%
YoY %	-11.76%	254.55%	-466.67%	200.00%	-91.67%	9.09%	-	-
Horiz. %	136.36%	154.55%	-100.00%	27.27%	9.09%	109.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0527	0.051	0.0725	0.0719	0.0706	0.0893	0.0911	-8.71%
YoY %	3.33%	-29.66%	0.83%	1.84%	-20.94%	-1.98%	-	-
Horiz. %	57.85%	55.98%	79.58%	78.92%	77.50%	98.02%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.29	0.35	0.55	0.99	1.00	1.39	2.06	-
P/RPS	0.31	0.71	1.09	1.35	0.53	1.45	3.13	-31.95%
YoY %	-56.34%	-34.86%	-19.26%	154.72%	-63.45%	-53.67%	-	-
Horiz. %	9.90%	22.68%	34.82%	43.13%	16.93%	46.33%	100.00%	-
P/EPS	16.57	17.16	-41.67	247.50	909.09	97.20	154.89	-31.07%
YoY %	-3.44%	141.18%	-116.84%	-72.77%	835.28%	-37.25%	-	-
Horiz. %	10.70%	11.08%	-26.90%	159.79%	586.93%	62.75%	100.00%	-
EY	6.03	5.83	-2.40	0.40	0.11	1.03	0.65	44.90%
YoY %	3.43%	342.92%	-700.00%	263.64%	-89.32%	58.46%	-	-
Horiz. %	927.69%	896.92%	-369.23%	61.54%	16.92%	158.46%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.58	0.65	1.15	1.23	1.32	1.93	-21.24%
YoY %	-20.69%	-10.77%	-43.48%	-6.50%	-6.82%	-31.61%	-	-
Horiz. %	23.83%	30.05%	33.68%	59.59%	63.73%	68.39%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	27/08/08	29/08/07	30/08/06	24/08/05	26/08/04	28/08/03	-
Price	0.41	0.44	0.52	0.99	0.98	1.28	2.42	-
P/RPS	0.43	0.89	1.03	1.35	0.52	1.33	3.68	-30.05%
YoY %	-51.69%	-13.59%	-23.70%	159.62%	-60.90%	-63.86%	-	-
Horiz. %	11.68%	24.18%	27.99%	36.68%	14.13%	36.14%	100.00%	-
P/EPS	23.43	21.57	-39.39	247.50	890.91	89.51	181.95	-28.91%
YoY %	8.62%	154.76%	-115.92%	-72.22%	895.32%	-50.81%	-	-
Horiz. %	12.88%	11.85%	-21.65%	136.03%	489.65%	49.19%	100.00%	-
EY	4.27	4.64	-2.54	0.40	0.11	1.12	0.55	40.67%
YoY %	-7.97%	282.68%	-735.00%	263.64%	-90.18%	103.64%	-	-
Horiz. %	776.36%	843.64%	-461.82%	72.73%	20.00%	203.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.73	0.61	1.15	1.21	1.22	2.26	-18.73%
YoY %	-10.96%	19.67%	-46.96%	-4.96%	-0.82%	-46.02%	-	-
Horiz. %	28.76%	32.30%	26.99%	50.88%	53.54%	53.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos