[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -85.72%
YoY- -52.23%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 382,238 294,069 190,114 87,358 406,802 300,314 189,496 59.44%
PBT -31,783 7,211 6,076 3,127 18,376 13,940 8,669 -
Tax -2,215 -2,093 -1,653 -747 -1,387 -1,588 -1,102 59.06%
NP -33,998 5,118 4,423 2,380 16,989 12,352 7,567 -
-
NP to SH -33,002 5,794 4,736 2,513 17,602 12,760 7,853 -
-
Tax Rate - 29.03% 27.21% 23.89% 7.55% 11.39% 12.71% -
Total Cost 416,236 288,951 185,691 84,978 389,813 287,962 181,929 73.36%
-
Net Worth 98,643 137,717 136,836 134,680 132,428 125,580 120,567 -12.49%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 63,000 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 98,643 137,717 136,836 134,680 132,428 125,580 120,567 -12.49%
NOSH 140,000 140,000 140,000 140,000 140,031 140,000 140,000 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -8.89% 1.74% 2.33% 2.72% 4.18% 4.11% 3.99% -
ROE -33.46% 4.21% 3.46% 1.87% 13.29% 10.16% 6.51% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 273.03 210.05 135.80 62.40 290.51 214.51 135.35 59.44%
EPS -23.57 4.14 3.38 1.80 12.57 9.11 5.61 -
DPS 45.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.9837 0.9774 0.962 0.9457 0.897 0.8612 -12.49%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 35.10 27.00 17.46 8.02 37.35 27.57 17.40 59.44%
EPS -3.03 0.53 0.43 0.23 1.62 1.17 0.72 -
DPS 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.1264 0.1256 0.1237 0.1216 0.1153 0.1107 -12.47%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.75 0.815 0.86 0.795 0.86 0.71 0.77 -
P/RPS 0.27 0.39 0.63 1.27 0.30 0.33 0.57 -39.15%
P/EPS -3.18 19.69 25.42 44.29 6.84 7.79 13.73 -
EY -31.43 5.08 3.93 2.26 14.62 12.84 7.28 -
DY 60.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.83 0.88 0.83 0.91 0.79 0.89 12.32%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 15/12/16 22/09/16 -
Price 0.255 0.715 0.75 1.07 0.925 0.76 0.89 -
P/RPS 0.09 0.34 0.55 1.71 0.32 0.35 0.66 -73.41%
P/EPS -1.08 17.28 22.17 59.61 7.36 8.34 15.87 -
EY -92.44 5.79 4.51 1.68 13.59 11.99 6.30 -
DY 176.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.73 0.77 1.11 0.98 0.85 1.03 -50.28%

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