[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -229.05%
YoY- 68.8%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 324,287 241,216 153,063 80,349 297,887 212,617 136,905 77.41%
PBT -1,465 -1,972 -3,580 -36 2,063 -981 -1,917 -16.37%
Tax -1,745 -2,018 -980 -621 -633 -944 -967 48.06%
NP -3,210 -3,990 -4,560 -657 1,430 -1,925 -2,884 7.37%
-
NP to SH -4,230 -5,270 -5,117 -1,004 778 -2,728 -3,069 23.77%
-
Tax Rate - - - - 30.68% - - -
Total Cost 327,497 245,206 157,623 81,006 296,457 214,542 139,789 76.12%
-
Net Worth 102,050 100,914 100,662 104,583 106,538 93,589 97,294 3.22%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - 2,523 2,307 2,335 -
Div Payout % - - - - 324.33% 0.00% 0.00% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 102,050 100,914 100,662 104,583 106,538 93,589 97,294 3.22%
NOSH 139,929 140,159 139,808 139,444 140,181 128,205 129,726 5.16%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -0.99% -1.65% -2.98% -0.82% 0.48% -0.91% -2.11% -
ROE -4.15% -5.22% -5.08% -0.96% 0.73% -2.91% -3.15% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 231.75 172.10 109.48 57.62 212.50 165.84 105.53 68.70%
EPS -3.02 -3.76 -3.66 -0.72 0.56 -1.95 -2.19 23.81%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.80 -
NAPS 0.7293 0.72 0.72 0.75 0.76 0.73 0.75 -1.84%
Adjusted Per Share Value based on latest NOSH - 139,444
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 29.77 22.15 14.05 7.38 27.35 19.52 12.57 77.39%
EPS -0.39 -0.48 -0.47 -0.09 0.07 -0.25 -0.28 24.64%
DPS 0.00 0.00 0.00 0.00 0.23 0.21 0.21 -
NAPS 0.0937 0.0927 0.0924 0.096 0.0978 0.0859 0.0893 3.24%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 0.49 0.35 0.36 0.34 0.34 0.44 0.69 -
P/RPS 0.21 0.20 0.33 0.59 0.16 0.27 0.65 -52.81%
P/EPS -16.21 -9.31 -9.84 -47.22 61.26 -20.68 -29.17 -32.33%
EY -6.17 -10.74 -10.17 -2.12 1.63 -4.84 -3.43 47.75%
DY 0.00 0.00 0.00 0.00 5.29 4.09 2.61 -
P/NAPS 0.67 0.49 0.50 0.45 0.45 0.60 0.92 -19.00%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 30/12/05 30/09/05 -
Price 0.68 0.42 0.34 0.38 0.34 0.34 0.56 -
P/RPS 0.29 0.24 0.31 0.66 0.16 0.21 0.53 -33.02%
P/EPS -22.49 -11.17 -9.29 -52.78 61.26 -15.98 -23.67 -3.34%
EY -4.45 -8.95 -10.76 -1.89 1.63 -6.26 -4.22 3.59%
DY 0.00 0.00 0.00 0.00 5.29 5.29 3.21 -
P/NAPS 0.93 0.58 0.47 0.51 0.45 0.47 0.75 15.37%

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