[BNASTRA] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -149.43%
YoY- 18.71%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 217,596 141,345 66,825 217,596 233,867 150,042 67,654 117.42%
PBT -8,401 -6,984 -6,519 -8,401 -2,872 -2,753 -1,923 166.52%
Tax -14 -14 -14 16,816 -174 -375 0 -
NP -8,415 -6,998 -6,533 8,415 -3,046 -3,128 -1,923 166.81%
-
NP to SH -8,049 -6,698 -6,399 -8,049 -3,227 -3,555 -2,107 143.77%
-
Tax Rate - - - - - - - -
Total Cost 226,011 148,343 73,358 209,181 236,913 153,170 69,577 118.86%
-
Net Worth 86,047 87,368 88,038 87,102 98,332 98,266 99,419 -9.15%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 86,047 87,368 88,038 87,102 98,332 98,266 99,419 -9.15%
NOSH 139,982 140,125 140,637 140,103 139,696 139,960 139,536 0.21%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -3.87% -4.95% -9.78% 3.87% -1.30% -2.08% -2.84% -
ROE -9.35% -7.67% -7.27% -9.24% -3.28% -3.62% -2.12% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 155.45 100.87 47.52 155.31 167.41 107.20 48.48 116.98%
EPS -5.75 -4.78 -4.55 -5.75 -2.31 -2.54 -1.51 143.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.6235 0.626 0.6217 0.7039 0.7021 0.7125 -9.34%
Adjusted Per Share Value based on latest NOSH - 139,971
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 19.98 12.98 6.13 19.98 21.47 13.77 6.21 117.47%
EPS -0.74 -0.61 -0.59 -0.74 -0.30 -0.33 -0.19 146.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0802 0.0808 0.08 0.0903 0.0902 0.0913 -9.17%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.15 0.15 0.21 0.20 0.18 0.19 0.24 -
P/RPS 0.10 0.15 0.44 0.13 0.11 0.18 0.50 -65.70%
P/EPS -2.61 -3.14 -4.62 -3.48 -7.79 -7.48 -15.89 -69.90%
EY -38.33 -31.87 -21.67 -28.73 -12.83 -13.37 -6.29 232.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.32 0.26 0.27 0.34 -20.67%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 19/12/11 26/09/11 23/06/11 30/03/11 17/12/10 28/09/10 24/06/10 -
Price 0.17 0.12 0.17 0.20 0.19 0.17 0.21 -
P/RPS 0.11 0.12 0.36 0.13 0.11 0.16 0.43 -59.60%
P/EPS -2.96 -2.51 -3.74 -3.48 -8.23 -6.69 -13.91 -64.25%
EY -33.82 -39.83 -26.76 -28.73 -12.16 -14.94 -7.19 179.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.27 0.32 0.27 0.24 0.29 -2.30%

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