[BNASTRA] QoQ Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 15.92%
YoY- 228.88%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 146,260 66,325 334,327 247,782 157,259 77,656 324,287 -41.21%
PBT 2,271 2,380 8,914 8,752 7,338 3,816 -1,465 -
Tax -546 -327 978 -1,278 -920 -614 -1,745 -53.94%
NP 1,725 2,053 9,892 7,474 6,418 3,202 -3,210 -
-
NP to SH 1,619 1,999 9,432 6,792 5,859 2,746 -4,230 -
-
Tax Rate 24.04% 13.74% -10.97% 14.60% 12.54% 16.09% - -
Total Cost 144,535 64,272 324,435 240,308 150,841 74,454 327,497 -42.06%
-
Net Worth 112,562 113,006 111,270 108,798 107,801 104,852 102,050 6.76%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 28 - - - - -
Div Payout % - - 0.30% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 112,562 113,006 111,270 108,798 107,801 104,852 102,050 6.76%
NOSH 139,568 139,790 140,016 140,041 139,856 140,102 139,929 -0.17%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.18% 3.10% 2.96% 3.02% 4.08% 4.12% -0.99% -
ROE 1.44% 1.77% 8.48% 6.24% 5.43% 2.62% -4.15% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 104.79 47.45 238.78 176.94 112.44 55.43 231.75 -41.11%
EPS 1.16 1.43 6.74 4.85 4.19 1.96 -3.02 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.8065 0.8084 0.7947 0.7769 0.7708 0.7484 0.7293 6.94%
Adjusted Per Share Value based on latest NOSH - 139,253
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 13.43 6.09 30.70 22.75 14.44 7.13 29.77 -41.20%
EPS 0.15 0.18 0.87 0.62 0.54 0.25 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.1038 0.1022 0.0999 0.099 0.0963 0.0937 6.72%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.41 0.61 0.60 1.74 0.70 0.95 0.49 -
P/RPS 0.39 1.29 0.25 0.98 0.62 1.71 0.21 51.14%
P/EPS 35.34 42.66 8.91 35.88 16.71 48.47 -16.21 -
EY 2.83 2.34 11.23 2.79 5.98 2.06 -6.17 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.76 2.24 0.91 1.27 0.67 -16.64%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 27/06/08 27/03/08 26/12/07 26/09/07 27/06/07 29/03/07 -
Price 0.30 0.52 0.49 0.63 0.85 0.68 0.68 -
P/RPS 0.29 1.10 0.21 0.36 0.76 1.23 0.29 0.00%
P/EPS 25.86 36.36 7.27 12.99 20.29 34.69 -22.49 -
EY 3.87 2.75 13.75 7.70 4.93 2.88 -4.45 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.64 0.62 0.81 1.10 0.91 0.93 -45.93%

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