[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 238.3%
YoY- 327.17%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 377,223 267,911 158,058 83,334 309,537 224,332 140,558 92.77%
PBT 15,739 7,445 2,473 1,699 -1,642 -2,401 -3,090 -
Tax -2,583 -394 -176 -70 -119 -68 -43 1422.40%
NP 13,156 7,051 2,297 1,629 -1,761 -2,469 -3,133 -
-
NP to SH 13,892 7,596 2,735 1,856 -1,342 -1,970 -2,841 -
-
Tax Rate 16.41% 5.29% 7.12% 4.12% - - - -
Total Cost 364,067 260,860 155,761 81,705 311,298 226,801 143,691 85.53%
-
Net Worth 111,416 105,224 99,959 98,853 97,103 94,206 93,254 12.55%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 111,416 105,224 99,959 98,853 97,103 94,206 93,254 12.55%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 3.49% 2.63% 1.45% 1.95% -0.57% -1.10% -2.23% -
ROE 12.47% 7.22% 2.74% 1.88% -1.38% -2.09% -3.05% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 269.37 191.37 112.90 59.52 221.10 160.24 100.40 92.73%
EPS 9.92 5.43 1.95 1.33 -0.96 -1.41 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.7516 0.714 0.7061 0.6936 0.6729 0.6661 12.53%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 34.63 24.59 14.51 7.65 28.42 20.59 12.90 92.80%
EPS 1.28 0.70 0.25 0.17 -0.12 -0.18 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.0966 0.0918 0.0907 0.0891 0.0865 0.0856 12.57%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.635 0.305 0.345 0.225 0.225 0.22 0.265 -
P/RPS 0.24 0.16 0.31 0.38 0.10 0.14 0.26 -5.18%
P/EPS 6.59 5.62 17.66 16.97 -23.47 -15.63 -13.06 -
EY 15.17 17.79 5.66 5.89 -4.26 -6.40 -7.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.41 0.48 0.32 0.32 0.33 0.40 58.53%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 17/12/15 23/09/15 25/06/15 26/03/15 18/12/14 30/09/14 -
Price 0.78 0.37 0.27 0.22 0.235 0.195 0.26 -
P/RPS 0.29 0.19 0.24 0.37 0.11 0.12 0.26 7.53%
P/EPS 8.10 6.82 13.82 16.59 -24.52 -13.86 -12.81 -
EY 12.35 14.66 7.24 6.03 -4.08 -7.22 -7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.49 0.38 0.31 0.34 0.29 0.39 84.52%

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