[BNASTRA] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 52.32%
YoY- -153.83%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 321,396 297,887 283,489 273,810 284,564 361,506 379,545 -10.52%
PBT -144 2,063 -1,308 -3,834 -11,700 17,753 16,446 -
Tax -2,484 -633 -1,258 -1,934 -1,172 -1,494 -5,552 -41.58%
NP -2,628 1,430 -2,566 -5,768 -12,872 16,259 10,894 -
-
NP to SH -4,016 778 -3,637 -6,138 -12,872 16,259 10,894 -
-
Tax Rate - 30.68% - - - 8.42% 33.76% -
Total Cost 324,024 296,457 286,055 279,578 297,436 345,247 368,650 -8.26%
-
Net Worth 104,583 106,538 93,589 97,294 104,934 79,660 51,966 59.60%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 2,523 3,076 4,670 13,991 - - -
Div Payout % - 324.33% 0.00% 0.00% 0.00% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 104,583 106,538 93,589 97,294 104,934 79,660 51,966 59.60%
NOSH 139,444 140,181 128,205 129,726 139,913 102,129 68,376 61.02%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -0.82% 0.48% -0.91% -2.11% -4.52% 4.50% 2.87% -
ROE -3.84% 0.73% -3.89% -6.31% -12.27% 20.41% 20.96% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 230.48 212.50 221.12 211.07 203.39 353.97 555.08 -44.43%
EPS -2.88 0.56 -2.60 -4.38 -9.20 15.92 15.93 -
DPS 0.00 1.80 2.40 3.60 10.00 0.00 0.00 -
NAPS 0.75 0.76 0.73 0.75 0.75 0.78 0.76 -0.88%
Adjusted Per Share Value based on latest NOSH - 342,727
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 64.57 59.85 56.95 55.01 57.17 72.63 76.25 -10.51%
EPS -0.81 0.16 -0.73 -1.23 -2.59 3.27 2.19 -
DPS 0.00 0.51 0.62 0.94 2.81 0.00 0.00 -
NAPS 0.2101 0.214 0.188 0.1955 0.2108 0.16 0.1044 59.60%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.34 0.34 0.44 0.69 0.76 0.81 0.71 -
P/RPS 0.15 0.16 0.20 0.33 0.37 0.23 0.13 10.03%
P/EPS -11.81 61.26 -15.51 -14.58 -8.26 5.09 4.46 -
EY -8.47 1.63 -6.45 -6.86 -12.11 19.65 22.44 -
DY 0.00 5.29 5.45 5.22 13.16 0.00 0.00 -
P/NAPS 0.45 0.45 0.60 0.92 1.01 1.04 0.93 -38.44%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 29/03/06 30/12/05 30/09/05 29/06/05 31/03/05 30/12/04 -
Price 0.38 0.34 0.34 0.56 0.73 0.88 0.71 -
P/RPS 0.16 0.16 0.15 0.27 0.36 0.25 0.13 14.89%
P/EPS -13.19 61.26 -11.98 -11.84 -7.93 5.53 4.46 -
EY -7.58 1.63 -8.34 -8.45 -12.60 18.09 22.44 -
DY 0.00 5.29 7.06 6.43 13.70 0.00 0.00 -
P/NAPS 0.51 0.45 0.47 0.75 0.97 1.13 0.93 -33.07%

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