[BNASTRA] QoQ Quarter Result on 31-Jan-2005 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 227.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 75,712 65,764 71,141 76,847 95,340 94,838 94,481 -13.69%
PBT 936 1,008 -2,925 5,418 2,404 5,297 4,633 -65.46%
Tax 23 -806 -293 2,670 66 -2,098 -1,269 -
NP 959 202 -3,218 8,088 2,470 3,199 3,364 -56.58%
-
NP to SH 341 149 -3,218 8,088 2,470 2,337 3,364 -78.16%
-
Tax Rate -2.46% 79.96% - -49.28% -2.75% 39.61% 27.39% -
Total Cost 74,753 65,562 74,359 68,759 92,870 91,639 91,117 -12.33%
-
Net Worth 103,720 257,045 104,934 109,146 103,712 35,616 88,018 11.53%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 2,557 6,169 3,497 - - - - -
Div Payout % 750.00% 4,140.33% 0.00% - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 103,720 257,045 104,934 109,146 103,712 35,616 88,018 11.53%
NOSH 142,083 342,727 139,913 139,930 136,464 48,789 120,573 11.53%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.27% 0.31% -4.52% 10.52% 2.59% 3.37% 3.56% -
ROE 0.33% 0.06% -3.07% 7.41% 2.38% 6.56% 3.82% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 53.29 19.19 50.85 54.92 69.86 194.38 78.36 -22.61%
EPS 0.24 0.11 -2.30 5.78 1.81 4.79 2.79 -80.42%
DPS 1.80 1.80 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.75 0.78 0.76 0.73 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 139,930
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 6.95 6.04 6.53 7.06 8.75 8.71 8.67 -13.67%
EPS 0.03 0.01 -0.30 0.74 0.23 0.21 0.31 -78.83%
DPS 0.23 0.57 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.236 0.0963 0.1002 0.0952 0.0327 0.0808 11.52%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 - - -
Price 0.44 0.69 0.76 0.81 0.71 0.00 0.00 -
P/RPS 0.83 3.60 1.49 1.47 1.02 0.00 0.00 -
P/EPS 183.33 1,587.13 -33.04 14.01 39.23 0.00 0.00 -
EY 0.55 0.06 -3.03 7.14 2.55 0.00 0.00 -
DY 4.09 2.61 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 1.01 1.04 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 30/09/05 29/06/05 31/03/05 30/12/04 06/09/04 12/08/04 -
Price 0.34 0.56 0.73 0.88 0.71 0.71 0.00 -
P/RPS 0.64 2.92 1.44 1.60 1.02 0.37 0.00 -
P/EPS 141.67 1,288.10 -31.74 15.22 39.23 14.82 0.00 -
EY 0.71 0.08 -3.15 6.57 2.55 6.75 0.00 -
DY 5.29 3.21 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.97 1.13 0.93 0.97 0.00 -

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