[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -22.72%
YoY- 228.88%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 292,520 265,300 334,327 330,376 314,518 310,624 324,287 -6.64%
PBT 4,542 9,520 8,914 11,669 14,676 15,264 -1,465 -
Tax -1,092 -1,308 978 -1,704 -1,840 -2,456 -1,745 -26.85%
NP 3,450 8,212 9,892 9,965 12,836 12,808 -3,210 -
-
NP to SH 3,238 7,996 9,432 9,056 11,718 10,984 -4,230 -
-
Tax Rate 24.04% 13.74% -10.97% 14.60% 12.54% 16.09% - -
Total Cost 289,070 257,088 324,435 320,410 301,682 297,816 327,497 -7.99%
-
Net Worth 112,562 113,006 111,270 108,798 107,801 104,852 102,050 6.76%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 28 - - - - -
Div Payout % - - 0.30% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 112,562 113,006 111,270 108,798 107,801 104,852 102,050 6.76%
NOSH 139,568 139,790 140,016 140,041 139,856 140,102 139,929 -0.17%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.18% 3.10% 2.96% 3.02% 4.08% 4.12% -0.99% -
ROE 2.88% 7.08% 8.48% 8.32% 10.87% 10.48% -4.15% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 209.59 189.78 238.78 235.91 224.89 221.71 231.75 -6.48%
EPS 2.32 5.72 6.74 6.47 8.38 7.84 -3.02 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.8065 0.8084 0.7947 0.7769 0.7708 0.7484 0.7293 6.94%
Adjusted Per Share Value based on latest NOSH - 139,253
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 26.85 24.35 30.69 30.33 28.87 28.52 29.77 -6.65%
EPS 0.30 0.73 0.87 0.83 1.08 1.01 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.1037 0.1021 0.0999 0.099 0.0963 0.0937 6.72%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.41 0.61 0.60 1.74 0.70 0.95 0.49 -
P/RPS 0.20 0.32 0.25 0.74 0.31 0.43 0.21 -3.20%
P/EPS 17.67 10.66 8.91 26.91 8.35 12.12 -16.21 -
EY 5.66 9.38 11.23 3.72 11.97 8.25 -6.17 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.76 2.24 0.91 1.27 0.67 -16.64%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 27/06/08 27/03/08 26/12/07 26/09/07 27/06/07 29/03/07 -
Price 0.30 0.52 0.49 0.63 0.85 0.68 0.68 -
P/RPS 0.14 0.27 0.21 0.27 0.38 0.31 0.29 -38.48%
P/EPS 12.93 9.09 7.27 9.74 10.14 8.67 -22.49 -
EY 7.73 11.00 13.75 10.26 9.86 11.53 -4.45 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.64 0.62 0.81 1.10 0.91 0.93 -45.93%

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