[BNASTRA] QoQ Quarter Result on 31-Jan-2016 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 29.57%
YoY- 902.71%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 110,818 85,780 103,716 109,312 109,853 74,725 83,334 20.82%
PBT 5,271 2,676 5,992 8,295 4,972 774 1,699 111.98%
Tax -486 -323 -779 -2,189 -219 -105 -70 261.80%
NP 4,785 2,353 5,213 6,106 4,753 669 1,629 104.43%
-
NP to SH 4,907 2,491 5,361 6,297 4,860 880 1,856 90.63%
-
Tax Rate 9.22% 12.07% 13.00% 26.39% 4.40% 13.57% 4.12% -
Total Cost 106,033 83,427 98,503 103,206 105,100 74,056 81,705 18.88%
-
Net Worth 125,580 120,567 117,936 111,330 105,224 99,959 98,853 17.21%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 125,580 120,567 117,936 111,330 105,224 99,959 98,853 17.21%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 4.32% 2.74% 5.03% 5.59% 4.33% 0.90% 1.95% -
ROE 3.91% 2.07% 4.55% 5.66% 4.62% 0.88% 1.88% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 79.16 61.27 74.08 78.12 78.47 53.38 59.52 20.83%
EPS 3.51 1.78 3.83 4.50 3.47 0.63 1.33 90.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.897 0.8612 0.8424 0.7956 0.7516 0.714 0.7061 17.21%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 10.18 7.88 9.53 10.04 10.09 6.87 7.66 20.77%
EPS 0.45 0.23 0.49 0.58 0.45 0.08 0.17 90.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1154 0.1108 0.1084 0.1023 0.0967 0.0918 0.0908 17.24%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.71 0.77 0.705 0.635 0.305 0.345 0.225 -
P/RPS 0.90 1.26 0.95 0.82 0.39 0.65 0.38 77.21%
P/EPS 20.26 43.28 18.41 15.18 8.79 54.89 16.97 12.47%
EY 4.94 2.31 5.43 6.59 11.38 1.82 5.89 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.84 0.80 0.41 0.48 0.32 82.16%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 15/12/16 22/09/16 28/06/16 28/03/16 17/12/15 23/09/15 25/06/15 -
Price 0.76 0.89 0.79 0.78 0.37 0.27 0.22 -
P/RPS 0.96 1.45 1.07 1.00 0.47 0.51 0.37 88.27%
P/EPS 21.68 50.02 20.63 18.65 10.66 42.95 16.59 19.43%
EY 4.61 2.00 4.85 5.36 9.38 2.33 6.03 -16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.03 0.94 0.98 0.49 0.38 0.31 95.30%

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