[BNASTRA] QoQ Annualized Quarter Result on 31-Jan-2019 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
08-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
QoQ- -100.06%
YoY- 18.11%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 698 370 4 4,079 4,112 3,392 3,068 -62.63%
PBT 17,934 28,792 67,176 -33,814 -14,952 -16,832 -9,660 -
Tax -1,489 -2,258 -4,516 -55 0 0 0 -
NP 16,445 26,534 62,660 -33,869 -14,952 -16,832 -9,660 -
-
NP to SH 17,429 28,242 64,760 -27,024 -13,508 -15,342 -8,156 -
-
Tax Rate 8.30% 7.84% 6.72% - - - - -
Total Cost -15,746 -26,164 -62,656 37,948 19,064 20,224 12,728 -
-
Net Worth 27,496 28,545 30,533 7,840 24,822 27,174 32,690 -10.86%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 27,496 28,545 30,533 7,840 24,822 27,174 32,690 -10.86%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 2,353.82% 7,171.35% 1,566,500.00% -830.33% -363.62% -496.23% -314.86% -
ROE 63.39% 98.94% 212.09% -344.69% -54.42% -56.46% -24.95% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.50 0.26 0.00 2.91 2.94 2.42 2.19 -62.54%
EPS 12.45 20.18 46.24 -19.30 -9.65 -10.96 -5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.2039 0.2181 0.056 0.1773 0.1941 0.2335 -10.86%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.06 0.03 0.00 0.37 0.38 0.31 0.28 -64.09%
EPS 1.60 2.59 5.95 -2.48 -1.24 -1.41 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0262 0.0281 0.0072 0.0228 0.025 0.03 -10.71%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.08 0.09 0.095 0.13 0.13 0.185 0.21 -
P/RPS 16.03 34.05 3,325.00 4.46 4.43 7.64 9.58 40.81%
P/EPS 0.64 0.45 0.21 -0.67 -1.35 -1.69 -3.60 -
EY 155.62 224.14 486.92 -148.48 -74.22 -59.24 -27.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.44 2.32 0.73 0.95 0.90 -40.70%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 19/12/19 26/09/19 28/06/19 08/04/19 17/12/18 27/09/18 28/06/18 -
Price 0.08 0.075 0.08 0.085 0.11 0.155 0.175 -
P/RPS 16.03 28.38 2,800.00 2.92 3.75 6.40 7.99 58.86%
P/EPS 0.64 0.37 0.17 -0.44 -1.14 -1.41 -3.00 -
EY 155.62 268.97 578.21 -227.09 -87.71 -70.70 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.37 1.52 0.62 0.80 0.75 -33.06%

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