[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -218.71%
YoY- -147.34%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 300,084 270,616 297,482 295,358 293,312 315,560 309,895 -2.12%
PBT -5,506 -7,692 -11,631 -1,701 1,608 2,692 2,138 -
Tax -750 0 1,236 -498 -630 -624 -873 -9.65%
NP -6,256 -7,692 -10,395 -2,200 978 2,068 1,265 -
-
NP to SH -7,110 -8,428 -9,901 -1,493 1,258 2,148 1,230 -
-
Tax Rate - - - - 39.18% 23.18% 40.83% -
Total Cost 306,340 278,308 307,877 297,558 292,334 313,492 308,630 -0.49%
-
Net Worth 98,266 99,419 102,112 110,851 112,549 113,787 112,027 -8.38%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 98,266 99,419 102,112 110,851 112,549 113,787 112,027 -8.38%
NOSH 139,960 139,536 140,053 139,999 139,777 141,315 139,772 0.08%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -2.08% -2.84% -3.49% -0.74% 0.33% 0.66% 0.41% -
ROE -7.24% -8.48% -9.70% -1.35% 1.12% 1.89% 1.10% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 214.41 193.94 212.41 210.97 209.84 223.30 221.71 -2.21%
EPS -5.08 -6.04 -7.07 -1.07 0.90 1.52 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7021 0.7125 0.7291 0.7918 0.8052 0.8052 0.8015 -8.47%
Adjusted Per Share Value based on latest NOSH - 139,920
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 27.55 24.85 27.31 27.12 26.93 28.97 28.45 -2.12%
EPS -0.65 -0.77 -0.91 -0.14 0.12 0.20 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0913 0.0938 0.1018 0.1033 0.1045 0.1029 -8.42%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.19 0.24 0.32 0.29 0.35 0.21 0.22 -
P/RPS 0.09 0.12 0.15 0.14 0.17 0.09 0.10 -6.80%
P/EPS -3.74 -3.97 -4.53 -27.19 38.89 13.82 25.00 -
EY -26.74 -25.17 -22.09 -3.68 2.57 7.24 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.44 0.37 0.43 0.26 0.27 0.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 24/06/10 25/03/10 10/12/09 17/09/09 29/06/09 27/03/09 -
Price 0.17 0.21 0.32 0.30 0.31 0.34 0.17 -
P/RPS 0.08 0.11 0.15 0.14 0.15 0.15 0.08 0.00%
P/EPS -3.35 -3.48 -4.53 -28.13 34.44 22.37 19.32 -
EY -29.88 -28.76 -22.09 -3.56 2.90 4.47 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.44 0.38 0.38 0.42 0.21 9.33%

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