[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -119.79%
YoY- -195.66%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 297,887 212,617 136,905 71,141 361,506 284,659 189,319 35.16%
PBT 2,063 -981 -1,917 -2,925 17,753 12,335 9,930 -64.82%
Tax -633 -944 -967 -293 -1,494 -4,164 -6,731 -79.23%
NP 1,430 -1,925 -2,884 -3,218 16,259 8,171 3,199 -41.45%
-
NP to SH 778 -2,728 -3,069 -3,218 16,259 8,171 5,701 -73.39%
-
Tax Rate 30.68% - - - 8.42% 33.76% 67.78% -
Total Cost 296,457 214,542 139,789 74,359 345,247 276,488 186,120 36.27%
-
Net Worth 106,538 93,589 97,294 104,934 79,660 51,966 43,946 80.17%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 2,523 2,307 2,335 3,497 - - - -
Div Payout % 324.33% 0.00% 0.00% 0.00% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 106,538 93,589 97,294 104,934 79,660 51,966 43,946 80.17%
NOSH 140,181 128,205 129,726 139,913 102,129 68,376 60,200 75.41%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.48% -0.91% -2.11% -4.52% 4.50% 2.87% 1.69% -
ROE 0.73% -2.91% -3.15% -3.07% 20.41% 15.72% 12.97% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 212.50 165.84 105.53 50.85 353.97 416.31 314.48 -22.94%
EPS 0.56 -1.95 -2.19 -2.30 15.92 11.95 9.47 -84.74%
DPS 1.80 1.80 1.80 2.50 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.75 0.75 0.78 0.76 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 139,913
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 27.35 19.52 12.57 6.53 33.19 26.14 17.38 35.18%
EPS 0.07 -0.25 -0.28 -0.30 1.49 0.75 0.52 -73.63%
DPS 0.23 0.21 0.21 0.32 0.00 0.00 0.00 -
NAPS 0.0978 0.0859 0.0893 0.0963 0.0731 0.0477 0.0403 80.29%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 - -
Price 0.34 0.44 0.69 0.76 0.81 0.71 0.00 -
P/RPS 0.16 0.27 0.65 1.49 0.23 0.17 0.00 -
P/EPS 61.26 -20.68 -29.17 -33.04 5.09 5.94 0.00 -
EY 1.63 -4.84 -3.43 -3.03 19.65 16.83 0.00 -
DY 5.29 4.09 2.61 3.29 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.92 1.01 1.04 0.93 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 30/12/05 30/09/05 29/06/05 31/03/05 30/12/04 06/09/04 -
Price 0.34 0.34 0.56 0.73 0.88 0.71 0.71 -
P/RPS 0.16 0.21 0.53 1.44 0.25 0.17 0.23 -21.43%
P/EPS 61.26 -15.98 -23.67 -31.74 5.53 5.94 7.50 304.03%
EY 1.63 -6.26 -4.22 -3.15 18.09 16.83 13.34 -75.28%
DY 5.29 5.29 3.21 3.42 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.75 0.97 1.13 0.93 0.97 -39.98%

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