[BNASTRA] QoQ Quarter Result on 30-Apr-2006 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -128.69%
YoY- 68.8%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 83,071 88,154 72,714 80,349 85,270 75,712 65,764 16.80%
PBT 512 1,609 -3,544 -36 3,616 936 1,008 -36.26%
Tax 448 -1,038 -360 -621 -309 23 -806 -
NP 960 571 -3,904 -657 3,307 959 202 181.86%
-
NP to SH 1,323 -152 -4,113 -1,004 3,499 341 149 327.09%
-
Tax Rate -87.50% 64.51% - - 8.55% -2.46% 79.96% -
Total Cost 82,111 87,583 76,618 81,006 81,963 74,753 65,562 16.14%
-
Net Worth 101,662 99,490 100,726 104,583 106,369 103,720 257,045 -46.02%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - 2,519 2,557 6,169 -
Div Payout % - - - - 72.00% 750.00% 4,140.33% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 101,662 99,490 100,726 104,583 106,369 103,720 257,045 -46.02%
NOSH 139,263 138,181 139,897 139,444 139,960 142,083 342,727 -45.04%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 1.16% 0.65% -5.37% -0.82% 3.88% 1.27% 0.31% -
ROE 1.30% -0.15% -4.08% -0.96% 3.29% 0.33% 0.06% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 59.65 63.80 51.98 57.62 60.92 53.29 19.19 112.54%
EPS 0.95 -0.11 -2.94 -0.72 2.50 0.24 0.11 319.29%
DPS 0.00 0.00 0.00 0.00 1.80 1.80 1.80 -
NAPS 0.73 0.72 0.72 0.75 0.76 0.73 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 139,444
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 7.63 8.09 6.68 7.38 7.83 6.95 6.04 16.80%
EPS 0.12 -0.01 -0.38 -0.09 0.32 0.03 0.01 421.78%
DPS 0.00 0.00 0.00 0.00 0.23 0.23 0.57 -
NAPS 0.0933 0.0913 0.0925 0.096 0.0976 0.0952 0.236 -46.04%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 0.49 0.35 0.36 0.34 0.34 0.44 0.69 -
P/RPS 0.82 0.55 0.69 0.59 0.56 0.83 3.60 -62.60%
P/EPS 51.58 -318.18 -12.24 -47.22 13.60 183.33 1,587.13 -89.75%
EY 1.94 -0.31 -8.17 -2.12 7.35 0.55 0.06 908.51%
DY 0.00 0.00 0.00 0.00 5.29 4.09 2.61 -
P/NAPS 0.67 0.49 0.50 0.45 0.45 0.60 0.92 -19.00%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 30/12/05 30/09/05 -
Price 0.68 0.42 0.34 0.38 0.34 0.34 0.56 -
P/RPS 1.14 0.66 0.65 0.66 0.56 0.64 2.92 -46.49%
P/EPS 71.58 -381.82 -11.56 -52.78 13.60 141.67 1,288.10 -85.36%
EY 1.40 -0.26 -8.65 -1.89 7.35 0.71 0.08 570.54%
DY 0.00 0.00 0.00 0.00 5.29 5.29 3.21 -
P/NAPS 0.93 0.58 0.47 0.51 0.45 0.47 0.75 15.37%

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