[BNASTRA] QoQ Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -2.99%
YoY- -93.18%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 157,259 77,656 324,287 241,216 153,063 80,349 297,887 -34.75%
PBT 7,338 3,816 -1,465 -1,972 -3,580 -36 2,063 133.55%
Tax -920 -614 -1,745 -2,018 -980 -621 -633 28.39%
NP 6,418 3,202 -3,210 -3,990 -4,560 -657 1,430 172.83%
-
NP to SH 5,859 2,746 -4,230 -5,270 -5,117 -1,004 778 285.62%
-
Tax Rate 12.54% 16.09% - - - - 30.68% -
Total Cost 150,841 74,454 327,497 245,206 157,623 81,006 296,457 -36.34%
-
Net Worth 107,801 104,852 102,050 100,914 100,662 104,583 106,538 0.79%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - 2,523 -
Div Payout % - - - - - - 324.33% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 107,801 104,852 102,050 100,914 100,662 104,583 106,538 0.79%
NOSH 139,856 140,102 139,929 140,159 139,808 139,444 140,181 -0.15%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.08% 4.12% -0.99% -1.65% -2.98% -0.82% 0.48% -
ROE 5.43% 2.62% -4.15% -5.22% -5.08% -0.96% 0.73% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 112.44 55.43 231.75 172.10 109.48 57.62 212.50 -34.65%
EPS 4.19 1.96 -3.02 -3.76 -3.66 -0.72 0.56 283.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.7708 0.7484 0.7293 0.72 0.72 0.75 0.76 0.94%
Adjusted Per Share Value based on latest NOSH - 138,181
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 14.48 7.15 29.86 22.21 14.09 7.40 27.43 -34.75%
EPS 0.54 0.25 -0.39 -0.49 -0.47 -0.09 0.07 291.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0993 0.0965 0.094 0.0929 0.0927 0.0963 0.0981 0.81%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.70 0.95 0.49 0.35 0.36 0.34 0.34 -
P/RPS 0.62 1.71 0.21 0.20 0.33 0.59 0.16 147.31%
P/EPS 16.71 48.47 -16.21 -9.31 -9.84 -47.22 61.26 -58.04%
EY 5.98 2.06 -6.17 -10.74 -10.17 -2.12 1.63 138.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 0.91 1.27 0.67 0.49 0.50 0.45 0.45 60.12%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 27/06/07 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 -
Price 0.85 0.68 0.68 0.42 0.34 0.38 0.34 -
P/RPS 0.76 1.23 0.29 0.24 0.31 0.66 0.16 183.37%
P/EPS 20.29 34.69 -22.49 -11.17 -9.29 -52.78 61.26 -52.22%
EY 4.93 2.88 -4.45 -8.95 -10.76 -1.89 1.63 109.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 1.10 0.91 0.93 0.58 0.47 0.51 0.45 81.75%

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