[BINTAI] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[BINTAI] BINTAI KINDEN CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 52.97%
YoY- 115.34%
Quarter Report
Latest QR
Upcoming QR
BINTAI's Result
BINTAI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 370,266 780,981 810,995 194,782 89,214 109,370 272,038 5.26%
PBT 7,474 -24,333 6,597 1,816 -14,289 9,454 30,085 -20.70%
Tax -1,549 3,357 -5,892 -63 2,858 -2,831 -8,876 -25.23%
NP 5,925 -20,976 705 1,753 -11,431 6,623 21,209 -19.13%
-
NP to SH 5,195 -20,976 705 1,753 -11,431 6,623 21,209 -20.89%
-
Tax Rate 20.73% - 89.31% 3.47% - 29.94% 29.50% -
Total Cost 364,341 801,957 810,290 193,029 100,645 102,747 250,829 6.41%
-
Net Worth 89,116 83,547 110,306 103,611 116,546 83,058 115,417 -4.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 1,558 1,029 2,588 4,116 2,759 -
Div Payout % - - 221.05% 58.76% 0.00% 62.15% 13.01% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 89,116 83,547 110,306 103,611 116,546 83,058 115,417 -4.21%
NOSH 102,432 101,886 104,062 103,611 106,923 83,058 55,223 10.84%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.60% -2.69% 0.09% 0.90% -12.81% 6.06% 7.80% -
ROE 5.83% -25.11% 0.64% 1.69% -9.81% 7.97% 18.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 361.47 766.52 779.33 187.99 83.44 131.68 492.61 -5.02%
EPS 5.07 -20.59 0.68 1.69 -10.69 7.97 38.41 -28.63%
DPS 0.00 0.00 1.50 0.99 2.42 4.96 5.00 -
NAPS 0.87 0.82 1.06 1.00 1.09 1.00 2.09 -13.58%
Adjusted Per Share Value based on latest NOSH - 103,611
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.35 64.02 66.48 15.97 7.31 8.96 22.30 5.26%
EPS 0.43 -1.72 0.06 0.14 -0.94 0.54 1.74 -20.77%
DPS 0.00 0.00 0.13 0.08 0.21 0.34 0.23 -
NAPS 0.073 0.0685 0.0904 0.0849 0.0955 0.0681 0.0946 -4.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.00 1.15 2.23 5.35 6.00 8.80 -
P/RPS 0.27 0.13 0.15 1.19 6.41 4.56 1.79 -27.02%
P/EPS 19.52 -4.86 169.75 131.80 -50.04 75.25 22.91 -2.63%
EY 5.12 -20.59 0.59 0.76 -2.00 1.33 4.36 2.71%
DY 0.00 0.00 1.30 0.45 0.45 0.83 0.57 -
P/NAPS 1.14 1.22 1.08 2.23 4.91 6.00 4.21 -19.55%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 23/11/05 24/11/04 20/11/03 29/11/02 29/11/01 22/11/00 -
Price 0.97 1.00 1.23 2.29 5.20 6.95 8.30 -
P/RPS 0.27 0.13 0.16 1.22 6.23 5.28 1.68 -26.25%
P/EPS 19.13 -4.86 181.56 135.35 -48.64 87.16 21.61 -2.01%
EY 5.23 -20.59 0.55 0.74 -2.06 1.15 4.63 2.05%
DY 0.00 0.00 1.22 0.43 0.47 0.71 0.60 -
P/NAPS 1.11 1.22 1.16 2.29 4.77 6.95 3.97 -19.12%

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