[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 39.48%
YoY- -188.13%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 282,690 267,300 217,596 311,822 300,084 270,616 297,482 -3.35%
PBT -13,968 -26,076 -8,401 -3,829 -5,506 -7,692 -11,631 13.02%
Tax -28 -56 16,816 -232 -750 0 1,236 -
NP -13,996 -26,132 8,415 -4,061 -6,256 -7,692 -10,395 21.99%
-
NP to SH -13,396 -25,596 -8,049 -4,302 -7,110 -8,428 -9,901 22.39%
-
Tax Rate - - - - - - - -
Total Cost 296,686 293,432 209,181 315,883 306,340 278,308 307,877 -2.44%
-
Net Worth 87,368 88,038 87,102 98,332 98,266 99,419 102,112 -9.89%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 87,368 88,038 87,102 98,332 98,266 99,419 102,112 -9.89%
NOSH 140,125 140,637 140,103 139,696 139,960 139,536 140,053 0.03%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -4.95% -9.78% 3.87% -1.30% -2.08% -2.84% -3.49% -
ROE -15.33% -29.07% -9.24% -4.38% -7.24% -8.48% -9.70% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 201.74 190.06 155.31 223.21 214.41 193.94 212.41 -3.38%
EPS -9.56 -18.20 -5.75 -3.08 -5.08 -6.04 -7.07 22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6235 0.626 0.6217 0.7039 0.7021 0.7125 0.7291 -9.93%
Adjusted Per Share Value based on latest NOSH - 142,608
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 56.79 53.70 43.72 62.65 60.29 54.37 59.77 -3.36%
EPS -2.69 -5.14 -1.62 -0.86 -1.43 -1.69 -1.99 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1769 0.175 0.1976 0.1974 0.1997 0.2051 -9.89%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.15 0.21 0.20 0.18 0.19 0.24 0.32 -
P/RPS 0.07 0.11 0.13 0.08 0.09 0.12 0.15 -39.91%
P/EPS -1.57 -1.15 -3.48 -5.84 -3.74 -3.97 -4.53 -50.75%
EY -63.73 -86.67 -28.73 -17.11 -26.74 -25.17 -22.09 103.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.32 0.26 0.27 0.34 0.44 -33.31%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 23/06/11 30/03/11 17/12/10 28/09/10 24/06/10 25/03/10 -
Price 0.12 0.17 0.20 0.19 0.17 0.21 0.32 -
P/RPS 0.06 0.09 0.13 0.09 0.08 0.11 0.15 -45.80%
P/EPS -1.26 -0.93 -3.48 -6.17 -3.35 -3.48 -4.53 -57.48%
EY -79.67 -107.06 -28.73 -16.21 -29.88 -28.76 -22.09 135.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.32 0.27 0.24 0.29 0.44 -42.95%

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