[BNASTRA] QoQ Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 22.34%
YoY- -54.59%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 1,696 767 382,238 294,069 190,114 87,358 406,802 -97.43%
PBT -8,416 -2,415 -31,783 7,211 6,076 3,127 18,376 -
Tax 0 0 -2,215 -2,093 -1,653 -747 -1,387 -
NP -8,416 -2,415 -33,998 5,118 4,423 2,380 16,989 -
-
NP to SH -7,671 -2,039 -33,002 5,794 4,736 2,513 17,602 -
-
Tax Rate - - - 29.03% 27.21% 23.89% 7.55% -
Total Cost 10,112 3,182 416,236 288,951 185,691 84,978 389,813 -91.29%
-
Net Worth 27,174 32,690 98,643 137,717 136,836 134,680 132,428 -65.31%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - 63,000 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 27,174 32,690 98,643 137,717 136,836 134,680 132,428 -65.31%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,031 -0.01%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -496.23% -314.86% -8.89% 1.74% 2.33% 2.72% 4.18% -
ROE -28.23% -6.24% -33.46% 4.21% 3.46% 1.87% 13.29% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 1.21 0.55 273.03 210.05 135.80 62.40 290.51 -97.43%
EPS -5.48 -1.46 -23.57 4.14 3.38 1.80 12.57 -
DPS 0.00 0.00 45.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2335 0.7046 0.9837 0.9774 0.962 0.9457 -65.30%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.34 0.15 76.79 59.08 38.19 17.55 81.73 -97.43%
EPS -1.54 -0.41 -6.63 1.16 0.95 0.50 3.54 -
DPS 0.00 0.00 12.66 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0657 0.1982 0.2767 0.2749 0.2706 0.2661 -65.31%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.185 0.21 0.75 0.815 0.86 0.795 0.86 -
P/RPS 15.27 38.33 0.27 0.39 0.63 1.27 0.30 1283.36%
P/EPS -3.38 -14.42 -3.18 19.69 25.42 44.29 6.84 -
EY -29.62 -6.94 -31.43 5.08 3.93 2.26 14.62 -
DY 0.00 0.00 60.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 1.06 0.83 0.88 0.83 0.91 2.91%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 -
Price 0.155 0.175 0.255 0.715 0.75 1.07 0.925 -
P/RPS 12.79 31.94 0.09 0.34 0.55 1.71 0.32 1076.92%
P/EPS -2.83 -12.02 -1.08 17.28 22.17 59.61 7.36 -
EY -35.35 -8.32 -92.44 5.79 4.51 1.68 13.59 -
DY 0.00 0.00 176.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.36 0.73 0.77 1.11 0.98 -12.68%

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