[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2018 [#1]

Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- 93.82%
YoY- -181.14%
Quarter Report
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 4,079 3,084 1,696 767 382,238 294,069 190,114 -92.22%
PBT -33,814 -11,214 -8,416 -2,415 -31,783 7,211 6,076 -
Tax -55 0 0 0 -2,215 -2,093 -1,653 -89.59%
NP -33,869 -11,214 -8,416 -2,415 -33,998 5,118 4,423 -
-
NP to SH -27,024 -10,131 -7,671 -2,039 -33,002 5,794 4,736 -
-
Tax Rate - - - - - 29.03% 27.21% -
Total Cost 37,948 14,298 10,112 3,182 416,236 288,951 185,691 -65.20%
-
Net Worth 7,840 24,822 27,174 32,690 98,643 137,717 136,836 -85.06%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - 63,000 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 7,840 24,822 27,174 32,690 98,643 137,717 136,836 -85.06%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -830.33% -363.62% -496.23% -314.86% -8.89% 1.74% 2.33% -
ROE -344.69% -40.81% -28.23% -6.24% -33.46% 4.21% 3.46% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 2.91 2.20 1.21 0.55 273.03 210.05 135.80 -92.23%
EPS -19.30 -7.24 -5.48 -1.46 -23.57 4.14 3.38 -
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 0.056 0.1773 0.1941 0.2335 0.7046 0.9837 0.9774 -85.06%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.75 0.57 0.31 0.14 70.39 54.16 35.01 -92.23%
EPS -4.98 -1.87 -1.41 -0.38 -6.08 1.07 0.87 -
DPS 0.00 0.00 0.00 0.00 11.60 0.00 0.00 -
NAPS 0.0144 0.0457 0.05 0.0602 0.1817 0.2536 0.252 -85.08%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.13 0.13 0.185 0.21 0.75 0.815 0.86 -
P/RPS 4.46 5.90 15.27 38.33 0.27 0.39 0.63 267.37%
P/EPS -0.67 -1.80 -3.38 -14.42 -3.18 19.69 25.42 -
EY -148.48 -55.66 -29.62 -6.94 -31.43 5.08 3.93 -
DY 0.00 0.00 0.00 0.00 60.00 0.00 0.00 -
P/NAPS 2.32 0.73 0.95 0.90 1.06 0.83 0.88 90.50%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 08/04/19 17/12/18 27/09/18 28/06/18 02/04/18 22/12/17 25/09/17 -
Price 0.085 0.11 0.155 0.175 0.255 0.715 0.75 -
P/RPS 2.92 4.99 12.79 31.94 0.09 0.34 0.55 203.40%
P/EPS -0.44 -1.52 -2.83 -12.02 -1.08 17.28 22.17 -
EY -227.09 -65.79 -35.35 -8.32 -92.44 5.79 4.51 -
DY 0.00 0.00 0.00 0.00 176.47 0.00 0.00 -
P/NAPS 1.52 0.62 0.80 0.75 0.36 0.73 0.77 57.16%

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