[BNASTRA] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -59.5%
YoY- -72.37%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 315,560 309,895 297,209 292,520 265,300 334,327 330,376 -3.01%
PBT 2,692 2,138 4,300 4,542 9,520 8,914 11,669 -62.41%
Tax -624 -873 -933 -1,092 -1,308 978 -1,704 -48.84%
NP 2,068 1,265 3,366 3,450 8,212 9,892 9,965 -64.98%
-
NP to SH 2,148 1,230 3,154 3,238 7,996 9,432 9,056 -61.71%
-
Tax Rate 23.18% 40.83% 21.70% 24.04% 13.74% -10.97% 14.60% -
Total Cost 313,492 308,630 293,842 289,070 257,088 324,435 320,410 -1.44%
-
Net Worth 113,787 112,027 111,929 112,562 113,006 111,270 108,798 3.03%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - 28 - -
Div Payout % - - - - - 0.30% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 113,787 112,027 111,929 112,562 113,006 111,270 108,798 3.03%
NOSH 141,315 139,772 139,999 139,568 139,790 140,016 140,041 0.60%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 0.66% 0.41% 1.13% 1.18% 3.10% 2.96% 3.02% -
ROE 1.89% 1.10% 2.82% 2.88% 7.08% 8.48% 8.32% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 223.30 221.71 212.29 209.59 189.78 238.78 235.91 -3.59%
EPS 1.52 0.88 2.25 2.32 5.72 6.74 6.47 -61.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.8052 0.8015 0.7995 0.8065 0.8084 0.7947 0.7769 2.41%
Adjusted Per Share Value based on latest NOSH - 140,740
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 28.97 28.45 27.29 26.86 24.36 30.70 30.33 -3.01%
EPS 0.20 0.11 0.29 0.30 0.73 0.87 0.83 -61.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1029 0.1028 0.1033 0.1038 0.1022 0.0999 3.04%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.21 0.22 0.22 0.41 0.61 0.60 1.74 -
P/RPS 0.09 0.10 0.10 0.20 0.32 0.25 0.74 -75.48%
P/EPS 13.82 25.00 9.76 17.67 10.66 8.91 26.91 -35.89%
EY 7.24 4.00 10.24 5.66 9.38 11.23 3.72 55.94%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.26 0.27 0.28 0.51 0.75 0.76 2.24 -76.23%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 27/03/09 23/12/08 26/09/08 27/06/08 27/03/08 26/12/07 -
Price 0.34 0.17 0.19 0.30 0.52 0.49 0.63 -
P/RPS 0.15 0.08 0.09 0.14 0.27 0.21 0.27 -32.44%
P/EPS 22.37 19.32 8.43 12.93 9.09 7.27 9.74 74.16%
EY 4.47 5.18 11.86 7.73 11.00 13.75 10.26 -42.55%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.42 0.21 0.24 0.37 0.64 0.62 0.81 -35.48%

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