[BNASTRA] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -139.79%
YoY- -195.66%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 85,270 75,712 65,764 71,141 76,847 95,340 94,838 -6.82%
PBT 3,616 936 1,008 -2,925 5,418 2,404 5,297 -22.41%
Tax -309 23 -806 -293 2,670 66 -2,098 -72.01%
NP 3,307 959 202 -3,218 8,088 2,470 3,199 2.23%
-
NP to SH 3,499 341 149 -3,218 8,088 2,470 2,337 30.77%
-
Tax Rate 8.55% -2.46% 79.96% - -49.28% -2.75% 39.61% -
Total Cost 81,963 74,753 65,562 74,359 68,759 92,870 91,639 -7.15%
-
Net Worth 106,369 103,720 257,045 104,934 109,146 103,712 35,616 106.97%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 2,519 2,557 6,169 3,497 - - - -
Div Payout % 72.00% 750.00% 4,140.33% 0.00% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 106,369 103,720 257,045 104,934 109,146 103,712 35,616 106.97%
NOSH 139,960 142,083 342,727 139,913 139,930 136,464 48,789 101.50%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 3.88% 1.27% 0.31% -4.52% 10.52% 2.59% 3.37% -
ROE 3.29% 0.33% 0.06% -3.07% 7.41% 2.38% 6.56% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 60.92 53.29 19.19 50.85 54.92 69.86 194.38 -53.76%
EPS 2.50 0.24 0.11 -2.30 5.78 1.81 4.79 -35.09%
DPS 1.80 1.80 1.80 2.50 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.75 0.75 0.78 0.76 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 139,913
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 7.83 6.96 6.04 6.54 7.06 8.76 8.71 -6.83%
EPS 0.32 0.03 0.01 -0.30 0.74 0.23 0.21 32.31%
DPS 0.23 0.23 0.57 0.32 0.00 0.00 0.00 -
NAPS 0.0977 0.0953 0.2362 0.0964 0.1003 0.0953 0.0327 107.02%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 - -
Price 0.34 0.44 0.69 0.76 0.81 0.71 0.00 -
P/RPS 0.56 0.83 3.60 1.49 1.47 1.02 0.00 -
P/EPS 13.60 183.33 1,587.13 -33.04 14.01 39.23 0.00 -
EY 7.35 0.55 0.06 -3.03 7.14 2.55 0.00 -
DY 5.29 4.09 2.61 3.29 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.92 1.01 1.04 0.93 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 30/12/05 30/09/05 29/06/05 31/03/05 30/12/04 06/09/04 -
Price 0.34 0.34 0.56 0.73 0.88 0.71 0.71 -
P/RPS 0.56 0.64 2.92 1.44 1.60 1.02 0.37 31.72%
P/EPS 13.60 141.67 1,288.10 -31.74 15.22 39.23 14.82 -5.55%
EY 7.35 0.71 0.08 -3.15 6.57 2.55 6.75 5.82%
DY 5.29 5.29 3.21 3.42 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.75 0.97 1.13 0.93 0.97 -39.98%

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