[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -56.34%
YoY- -73.14%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 297,482 221,519 146,656 78,890 309,895 222,907 146,260 60.32%
PBT -11,631 -1,276 804 673 2,138 3,225 2,271 -
Tax 1,236 -374 -315 -156 -873 -700 -546 -
NP -10,395 -1,650 489 517 1,265 2,525 1,725 -
-
NP to SH -9,901 -1,120 629 537 1,230 2,366 1,619 -
-
Tax Rate - - 39.18% 23.18% 40.83% 21.71% 24.04% -
Total Cost 307,877 223,169 146,167 78,373 308,630 220,382 144,535 65.32%
-
Net Worth 102,112 110,852 112,549 113,787 112,027 111,929 112,562 -6.27%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 102,112 110,852 112,549 113,787 112,027 111,929 112,562 -6.27%
NOSH 140,053 139,999 139,777 141,315 139,772 139,999 139,568 0.23%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -3.49% -0.74% 0.33% 0.66% 0.41% 1.13% 1.18% -
ROE -9.70% -1.01% 0.56% 0.47% 1.10% 2.11% 1.44% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 212.41 158.23 104.92 55.83 221.71 159.22 104.79 59.95%
EPS -7.07 -0.80 0.45 0.38 0.88 1.69 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7291 0.7918 0.8052 0.8052 0.8015 0.7995 0.8065 -6.48%
Adjusted Per Share Value based on latest NOSH - 141,315
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 27.31 20.34 13.46 7.24 28.45 20.46 13.43 60.30%
EPS -0.91 -0.10 0.06 0.05 0.11 0.22 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1018 0.1033 0.1045 0.1028 0.1028 0.1033 -6.27%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.32 0.29 0.35 0.21 0.22 0.22 0.41 -
P/RPS 0.15 0.18 0.33 0.38 0.10 0.14 0.39 -47.02%
P/EPS -4.53 -36.25 77.78 55.26 25.00 13.02 35.34 -
EY -22.09 -2.76 1.29 1.81 4.00 7.68 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.43 0.26 0.27 0.28 0.51 -9.34%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 10/12/09 17/09/09 29/06/09 27/03/09 23/12/08 26/09/08 -
Price 0.32 0.30 0.31 0.34 0.17 0.19 0.30 -
P/RPS 0.15 0.19 0.30 0.61 0.08 0.12 0.29 -35.48%
P/EPS -4.53 -37.50 68.89 89.47 19.32 11.24 25.86 -
EY -22.09 -2.67 1.45 1.12 5.18 8.89 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.38 0.42 0.21 0.24 0.37 12.20%

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