[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -221.39%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 315,032 232,317 143,787 69,770 416,197 302,748 168,882 51.36%
PBT -5,192 -6,904 -8,483 -3,983 6,903 5,182 -2,118 81.50%
Tax 343 -70 -80 -40 -4,271 -14 -14 -
NP -4,849 -6,974 -8,563 -4,023 2,632 5,168 -2,132 72.68%
-
NP to SH -4,521 -6,854 -8,381 -3,973 3,273 5,584 -1,894 78.32%
-
Tax Rate - - - - 61.87% 0.27% - -
Total Cost 319,881 239,291 152,350 73,793 413,565 297,580 171,014 51.63%
-
Net Worth 95,689 93,116 91,784 95,997 99,812 92,652 85,246 7.98%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 95,689 93,116 91,784 95,997 99,812 92,652 85,246 7.98%
NOSH 140,000 139,877 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -1.54% -3.00% -5.96% -5.77% 0.63% 1.71% -1.26% -
ROE -4.72% -7.36% -9.13% -4.14% 3.28% 6.03% -2.22% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 225.02 166.09 102.71 49.84 297.56 216.25 120.63 51.36%
EPS -3.23 -4.90 -5.99 -2.84 2.34 3.99 -1.35 78.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6835 0.6657 0.6556 0.6857 0.7136 0.6618 0.6089 7.98%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 28.92 21.33 13.20 6.40 38.21 27.79 15.50 51.38%
EPS -0.42 -0.63 -0.77 -0.36 0.30 0.51 -0.17 82.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0878 0.0855 0.0843 0.0881 0.0916 0.0851 0.0783 7.91%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.17 0.175 0.18 0.16 0.135 0.15 0.17 -
P/RPS 0.08 0.11 0.18 0.32 0.05 0.07 0.14 -31.06%
P/EPS -5.26 -3.57 -3.01 -5.64 5.48 3.76 -12.57 -43.96%
EY -19.00 -28.00 -33.26 -17.74 18.25 26.59 -7.96 78.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.27 0.23 0.19 0.23 0.28 -7.25%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 13/12/13 26/09/13 25/06/13 21/03/13 13/12/12 24/09/12 -
Price 0.165 0.17 0.165 0.17 0.17 0.14 0.16 -
P/RPS 0.07 0.10 0.16 0.34 0.06 0.06 0.13 -33.73%
P/EPS -5.11 -3.47 -2.76 -5.99 6.90 3.51 -11.83 -42.77%
EY -19.57 -28.82 -36.28 -16.69 14.50 28.49 -8.46 74.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.25 0.24 0.21 0.26 -5.18%

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