[BNASTRA] QoQ Annualized Quarter Result on 31-Jan-2011 [#3]

Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -87.07%
YoY- 18.71%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 290,128 282,690 267,300 217,596 311,822 300,084 270,616 4.73%
PBT -11,201 -13,968 -26,076 -8,401 -3,829 -5,506 -7,692 28.38%
Tax -18 -28 -56 16,816 -232 -750 0 -
NP -11,220 -13,996 -26,132 8,415 -4,061 -6,256 -7,692 28.52%
-
NP to SH -10,732 -13,396 -25,596 -8,049 -4,302 -7,110 -8,428 17.43%
-
Tax Rate - - - - - - - -
Total Cost 301,348 296,686 293,432 209,181 315,883 306,340 278,308 5.43%
-
Net Worth 86,047 87,368 88,038 87,102 98,332 98,266 99,419 -9.15%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 86,047 87,368 88,038 87,102 98,332 98,266 99,419 -9.15%
NOSH 139,982 140,125 140,637 140,103 139,696 139,960 139,536 0.21%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -3.87% -4.95% -9.78% 3.87% -1.30% -2.08% -2.84% -
ROE -12.47% -15.33% -29.07% -9.24% -4.38% -7.24% -8.48% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 207.26 201.74 190.06 155.31 223.21 214.41 193.94 4.51%
EPS -7.67 -9.56 -18.20 -5.75 -3.08 -5.08 -6.04 17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.6235 0.626 0.6217 0.7039 0.7021 0.7125 -9.34%
Adjusted Per Share Value based on latest NOSH - 139,971
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 53.43 52.06 49.23 40.07 57.43 55.26 49.84 4.73%
EPS -1.98 -2.47 -4.71 -1.48 -0.79 -1.31 -1.55 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1609 0.1621 0.1604 0.1811 0.181 0.1831 -9.14%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.15 0.15 0.21 0.20 0.18 0.19 0.24 -
P/RPS 0.07 0.07 0.11 0.13 0.08 0.09 0.12 -30.11%
P/EPS -1.96 -1.57 -1.15 -3.48 -5.84 -3.74 -3.97 -37.45%
EY -51.11 -63.73 -86.67 -28.73 -17.11 -26.74 -25.17 60.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.32 0.26 0.27 0.34 -20.67%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 19/12/11 26/09/11 23/06/11 30/03/11 17/12/10 28/09/10 24/06/10 -
Price 0.17 0.12 0.17 0.20 0.19 0.17 0.21 -
P/RPS 0.08 0.06 0.09 0.13 0.09 0.08 0.11 -19.08%
P/EPS -2.22 -1.26 -0.93 -3.48 -6.17 -3.35 -3.48 -25.83%
EY -45.10 -79.67 -107.06 -28.73 -16.21 -29.88 -28.76 34.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.27 0.32 0.27 0.24 0.29 -2.30%

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