[BNASTRA] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -5.47%
YoY- -342.5%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 293,380 315,032 309,756 287,574 279,080 416,197 403,664 -19.21%
PBT -4,136 -5,192 -9,205 -16,966 -15,932 6,903 6,909 -
Tax -68 343 -93 -160 -160 -4,271 -18 143.15%
NP -4,204 -4,849 -9,298 -17,126 -16,092 2,632 6,890 -
-
NP to SH -3,268 -4,521 -9,138 -16,762 -15,892 3,273 7,445 -
-
Tax Rate - - - - - 61.87% 0.26% -
Total Cost 297,584 319,881 319,054 304,700 295,172 413,565 396,773 -17.49%
-
Net Worth 95,354 95,689 93,116 91,784 95,997 99,812 92,652 1.94%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 95,354 95,689 93,116 91,784 95,997 99,812 92,652 1.94%
NOSH 140,000 140,000 139,877 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -1.43% -1.54% -3.00% -5.96% -5.77% 0.63% 1.71% -
ROE -3.43% -4.72% -9.81% -18.26% -16.55% 3.28% 8.04% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 209.56 225.02 221.45 205.41 199.34 297.56 288.33 -19.20%
EPS -2.32 -3.23 -6.53 -11.98 -11.36 2.34 5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6811 0.6835 0.6657 0.6556 0.6857 0.7136 0.6618 1.94%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 26.94 28.92 28.44 26.40 25.62 38.21 37.06 -19.20%
EPS -0.30 -0.42 -0.84 -1.54 -1.46 0.30 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0879 0.0855 0.0843 0.0881 0.0916 0.0851 1.87%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.225 0.17 0.175 0.18 0.16 0.135 0.15 -
P/RPS 0.11 0.08 0.08 0.09 0.08 0.05 0.05 69.39%
P/EPS -9.64 -5.26 -2.68 -1.50 -1.41 5.48 2.82 -
EY -10.37 -19.00 -37.33 -66.52 -70.95 18.25 35.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.26 0.27 0.23 0.19 0.23 27.29%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 13/12/13 26/09/13 25/06/13 21/03/13 13/12/12 -
Price 0.29 0.165 0.17 0.165 0.17 0.17 0.14 -
P/RPS 0.14 0.07 0.08 0.08 0.09 0.06 0.05 99.03%
P/EPS -12.42 -5.11 -2.60 -1.38 -1.50 6.90 2.63 -
EY -8.05 -19.57 -38.43 -72.56 -66.77 14.50 37.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.26 0.25 0.25 0.24 0.21 61.46%

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