[BINTAI] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -67.07%
YoY- 147.77%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 170,620 121,413 136,859 82,235 84,601 41,004 105,276 8.37%
PBT -304 -6,500 4,447 2,093 1,005 743 15,989 -
Tax 18 51 2,391 -229 -1,972 -576 -2,287 -
NP -286 -6,449 6,838 1,864 -967 167 13,702 -
-
NP to SH -1,052 -8,131 6,087 1,037 -2,171 -702 10,100 -
-
Tax Rate - - -53.77% 10.94% 196.22% 77.52% 14.30% -
Total Cost 170,906 127,862 130,021 80,371 85,568 40,837 91,574 10.94%
-
Net Worth 60,114 98,613 55,058 59,983 60,135 74,269 70,322 -2.57%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,114 98,613 55,058 59,983 60,135 74,269 70,322 -2.57%
NOSH 214,693 186,064 101,959 101,666 101,924 101,739 101,917 13.20%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.17% -5.31% 5.00% 2.27% -1.14% 0.41% 13.02% -
ROE -1.75% -8.25% 11.06% 1.73% -3.61% -0.95% 14.36% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 79.47 65.25 134.23 80.89 83.00 40.30 103.30 -4.27%
EPS -0.49 -4.37 5.97 1.02 -2.13 -0.69 9.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.53 0.54 0.59 0.59 0.73 0.69 -13.94%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.99 9.95 11.22 6.74 6.93 3.36 8.63 8.37%
EPS -0.09 -0.67 0.50 0.09 -0.18 -0.06 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0808 0.0451 0.0492 0.0493 0.0609 0.0576 -2.55%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.22 0.32 0.27 0.305 0.31 0.36 0.31 -
P/RPS 0.28 0.49 0.20 0.38 0.37 0.89 0.30 -1.14%
P/EPS -44.90 -7.32 4.52 29.90 -14.55 -52.17 3.13 -
EY -2.23 -13.66 22.11 3.34 -6.87 -1.92 31.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.50 0.52 0.53 0.49 0.45 9.82%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 11/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.225 0.315 0.29 0.345 0.32 0.36 0.31 -
P/RPS 0.28 0.48 0.22 0.43 0.39 0.89 0.30 -1.14%
P/EPS -45.92 -7.21 4.86 33.82 -15.02 -52.17 3.13 -
EY -2.18 -13.87 20.59 2.96 -6.66 -1.92 31.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.59 0.54 0.58 0.54 0.49 0.45 10.05%

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