[BNASTRA] QoQ Cumulative Quarter Result on 31-Oct-2016 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 62.49%
YoY- 67.98%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 190,114 87,358 406,802 300,314 189,496 103,716 377,223 -36.69%
PBT 6,076 3,127 18,376 13,940 8,669 5,992 15,739 -47.01%
Tax -1,653 -747 -1,387 -1,588 -1,102 -779 -2,583 -25.75%
NP 4,423 2,380 16,989 12,352 7,567 5,213 13,156 -51.68%
-
NP to SH 4,736 2,513 17,602 12,760 7,853 5,261 13,892 -51.23%
-
Tax Rate 27.21% 23.89% 7.55% 11.39% 12.71% 13.00% 16.41% -
Total Cost 185,691 84,978 389,813 287,962 181,929 98,503 364,067 -36.18%
-
Net Worth 136,836 134,680 132,428 125,580 120,567 115,714 111,416 14.69%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 136,836 134,680 132,428 125,580 120,567 115,714 111,416 14.69%
NOSH 140,000 140,000 140,031 140,000 140,000 137,362 140,000 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 2.33% 2.72% 4.18% 4.11% 3.99% 5.03% 3.49% -
ROE 3.46% 1.87% 13.29% 10.16% 6.51% 4.55% 12.47% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 135.80 62.40 290.51 214.51 135.35 75.51 269.37 -36.68%
EPS 3.38 1.80 12.57 9.11 5.61 3.83 9.92 -51.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.962 0.9457 0.897 0.8612 0.8424 0.7956 14.72%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 17.45 8.02 37.34 27.57 17.40 9.52 34.63 -36.70%
EPS 0.43 0.23 1.62 1.17 0.72 0.48 1.28 -51.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1236 0.1216 0.1153 0.1107 0.1062 0.1023 14.67%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.86 0.795 0.86 0.71 0.77 0.705 0.635 -
P/RPS 0.63 1.27 0.30 0.33 0.57 0.93 0.24 90.40%
P/EPS 25.42 44.29 6.84 7.79 13.73 18.41 6.59 146.15%
EY 3.93 2.26 14.62 12.84 7.28 5.43 15.17 -59.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.91 0.79 0.89 0.84 0.80 6.56%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 25/09/17 22/06/17 29/03/17 15/12/16 22/09/16 28/06/16 28/03/16 -
Price 0.75 1.07 0.925 0.76 0.89 0.79 0.78 -
P/RPS 0.55 1.71 0.32 0.35 0.66 1.05 0.29 53.27%
P/EPS 22.17 59.61 7.36 8.34 15.87 20.63 8.10 95.78%
EY 4.51 1.68 13.59 11.99 6.30 4.85 12.35 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.11 0.98 0.85 1.03 0.94 0.98 -14.86%

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