[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 164.92%
YoY- 373.51%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 334,327 247,782 157,259 77,656 324,287 241,216 153,063 68.10%
PBT 8,914 8,752 7,338 3,816 -1,465 -1,972 -3,580 -
Tax 978 -1,278 -920 -614 -1,745 -2,018 -980 -
NP 9,892 7,474 6,418 3,202 -3,210 -3,990 -4,560 -
-
NP to SH 9,432 6,792 5,859 2,746 -4,230 -5,270 -5,117 -
-
Tax Rate -10.97% 14.60% 12.54% 16.09% - - - -
Total Cost 324,435 240,308 150,841 74,454 327,497 245,206 157,623 61.59%
-
Net Worth 111,270 108,798 107,801 104,852 102,050 100,914 100,662 6.88%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 28 - - - - - - -
Div Payout % 0.30% - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 111,270 108,798 107,801 104,852 102,050 100,914 100,662 6.88%
NOSH 140,016 140,041 139,856 140,102 139,929 140,159 139,808 0.09%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.96% 3.02% 4.08% 4.12% -0.99% -1.65% -2.98% -
ROE 8.48% 6.24% 5.43% 2.62% -4.15% -5.22% -5.08% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 238.78 176.94 112.44 55.43 231.75 172.10 109.48 67.94%
EPS 6.74 4.85 4.19 1.96 -3.02 -3.76 -3.66 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7947 0.7769 0.7708 0.7484 0.7293 0.72 0.72 6.78%
Adjusted Per Share Value based on latest NOSH - 140,102
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 30.72 22.77 14.45 7.14 29.80 22.16 14.06 68.14%
EPS 0.87 0.62 0.54 0.25 -0.39 -0.48 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.10 0.099 0.0963 0.0938 0.0927 0.0925 6.85%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.60 1.74 0.70 0.95 0.49 0.35 0.36 -
P/RPS 0.25 0.98 0.62 1.71 0.21 0.20 0.33 -16.85%
P/EPS 8.91 35.88 16.71 48.47 -16.21 -9.31 -9.84 -
EY 11.23 2.79 5.98 2.06 -6.17 -10.74 -10.17 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 2.24 0.91 1.27 0.67 0.49 0.50 32.09%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 26/12/07 26/09/07 27/06/07 29/03/07 28/12/06 28/09/06 -
Price 0.49 0.63 0.85 0.68 0.68 0.42 0.34 -
P/RPS 0.21 0.36 0.76 1.23 0.29 0.24 0.31 -22.81%
P/EPS 7.27 12.99 20.29 34.69 -22.49 -11.17 -9.29 -
EY 13.75 7.70 4.93 2.88 -4.45 -8.95 -10.76 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 1.10 0.91 0.93 0.58 0.47 20.22%

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