[BNASTRA] QoQ Quarter Result on 30-Apr-2017 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -48.1%
YoY- -53.12%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 88,169 103,955 102,756 87,358 106,488 110,818 85,780 1.84%
PBT -38,994 1,135 2,949 3,127 4,435 5,271 2,676 -
Tax -122 -440 -906 -747 201 -486 -323 -47.65%
NP -39,116 695 2,043 2,380 4,636 4,785 2,353 -
-
NP to SH -38,796 1,058 2,223 2,513 4,842 4,907 2,491 -
-
Tax Rate - 38.77% 30.72% 23.89% -4.53% 9.22% 12.07% -
Total Cost 127,285 103,260 100,713 84,978 101,852 106,033 83,427 32.42%
-
Net Worth 98,643 137,717 136,836 134,680 132,397 125,580 120,567 -12.49%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 63,000 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 98,643 137,717 136,836 134,680 132,397 125,580 120,567 -12.49%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -44.36% 0.67% 1.99% 2.72% 4.35% 4.32% 2.74% -
ROE -39.33% 0.77% 1.62% 1.87% 3.66% 3.91% 2.07% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 62.98 74.25 73.40 62.40 76.06 79.16 61.27 1.84%
EPS -27.71 0.76 1.59 1.80 3.46 3.51 1.78 -
DPS 45.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.9837 0.9774 0.962 0.9457 0.897 0.8612 -12.49%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 17.71 20.88 20.64 17.55 21.39 22.26 17.23 1.84%
EPS -7.79 0.21 0.45 0.50 0.97 0.99 0.50 -
DPS 12.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.2767 0.2749 0.2706 0.266 0.2523 0.2422 -12.47%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.75 0.815 0.86 0.795 0.86 0.71 0.77 -
P/RPS 1.19 1.10 1.17 1.27 1.13 0.90 1.26 -3.72%
P/EPS -2.71 107.84 54.16 44.29 24.87 20.26 43.28 -
EY -36.95 0.93 1.85 2.26 4.02 4.94 2.31 -
DY 60.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.83 0.88 0.83 0.91 0.79 0.89 12.32%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 15/12/16 22/09/16 -
Price 0.255 0.715 0.75 1.07 0.925 0.76 0.89 -
P/RPS 0.40 0.96 1.02 1.71 1.22 0.96 1.45 -57.52%
P/EPS -0.92 94.61 47.23 59.61 26.75 21.68 50.02 -
EY -108.67 1.06 2.12 1.68 3.74 4.61 2.00 -
DY 176.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.73 0.77 1.11 0.98 0.85 1.03 -50.28%

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