[BNASTRA] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 46.14%
YoY- -65.16%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 146,656 78,890 309,895 222,907 146,260 66,325 334,327 -42.29%
PBT 804 673 2,138 3,225 2,271 2,380 8,914 -79.91%
Tax -315 -156 -873 -700 -546 -327 978 -
NP 489 517 1,265 2,525 1,725 2,053 9,892 -86.55%
-
NP to SH 629 537 1,230 2,366 1,619 1,999 9,432 -83.58%
-
Tax Rate 39.18% 23.18% 40.83% 21.71% 24.04% 13.74% -10.97% -
Total Cost 146,167 78,373 308,630 220,382 144,535 64,272 324,435 -41.25%
-
Net Worth 112,549 113,787 112,027 111,929 112,562 113,006 111,270 0.76%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 28 -
Div Payout % - - - - - - 0.30% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 112,549 113,787 112,027 111,929 112,562 113,006 111,270 0.76%
NOSH 139,777 141,315 139,772 139,999 139,568 139,790 140,016 -0.11%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.33% 0.66% 0.41% 1.13% 1.18% 3.10% 2.96% -
ROE 0.56% 0.47% 1.10% 2.11% 1.44% 1.77% 8.48% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 104.92 55.83 221.71 159.22 104.79 47.45 238.78 -42.23%
EPS 0.45 0.38 0.88 1.69 1.16 1.43 6.74 -83.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.8052 0.8052 0.8015 0.7995 0.8065 0.8084 0.7947 0.87%
Adjusted Per Share Value based on latest NOSH - 140,754
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 13.47 7.24 28.45 20.47 13.43 6.09 30.70 -42.28%
EPS 0.06 0.05 0.11 0.22 0.15 0.18 0.87 -83.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1033 0.1045 0.1029 0.1028 0.1033 0.1038 0.1022 0.71%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.35 0.21 0.22 0.22 0.41 0.61 0.60 -
P/RPS 0.33 0.38 0.10 0.14 0.39 1.29 0.25 20.35%
P/EPS 77.78 55.26 25.00 13.02 35.34 42.66 8.91 324.52%
EY 1.29 1.81 4.00 7.68 2.83 2.34 11.23 -76.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.43 0.26 0.27 0.28 0.51 0.75 0.76 -31.61%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 17/09/09 29/06/09 27/03/09 23/12/08 26/09/08 27/06/08 27/03/08 -
Price 0.31 0.34 0.17 0.19 0.30 0.52 0.49 -
P/RPS 0.30 0.61 0.08 0.12 0.29 1.10 0.21 26.87%
P/EPS 68.89 89.47 19.32 11.24 25.86 36.36 7.27 348.41%
EY 1.45 1.12 5.18 8.89 3.87 2.75 13.75 -77.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.38 0.42 0.21 0.24 0.37 0.64 0.62 -27.86%

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