[BNASTRA] QoQ Quarter Result on 31-Jul-2006 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -309.66%
YoY- -2860.4%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 77,656 83,071 88,154 72,714 80,349 85,270 75,712 1.70%
PBT 3,816 512 1,609 -3,544 -36 3,616 936 155.86%
Tax -614 448 -1,038 -360 -621 -309 23 -
NP 3,202 960 571 -3,904 -657 3,307 959 123.88%
-
NP to SH 2,746 1,323 -152 -4,113 -1,004 3,499 341 303.29%
-
Tax Rate 16.09% -87.50% 64.51% - - 8.55% -2.46% -
Total Cost 74,454 82,111 87,583 76,618 81,006 81,963 74,753 -0.26%
-
Net Worth 104,852 101,662 99,490 100,726 104,583 106,369 103,720 0.72%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - 2,519 2,557 -
Div Payout % - - - - - 72.00% 750.00% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 104,852 101,662 99,490 100,726 104,583 106,369 103,720 0.72%
NOSH 140,102 139,263 138,181 139,897 139,444 139,960 142,083 -0.93%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.12% 1.16% 0.65% -5.37% -0.82% 3.88% 1.27% -
ROE 2.62% 1.30% -0.15% -4.08% -0.96% 3.29% 0.33% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 55.43 59.65 63.80 51.98 57.62 60.92 53.29 2.66%
EPS 1.96 0.95 -0.11 -2.94 -0.72 2.50 0.24 307.09%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 1.80 -
NAPS 0.7484 0.73 0.72 0.72 0.75 0.76 0.73 1.67%
Adjusted Per Share Value based on latest NOSH - 139,897
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 7.13 7.63 8.09 6.68 7.38 7.83 6.95 1.72%
EPS 0.25 0.12 -0.01 -0.38 -0.09 0.32 0.03 312.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.23 -
NAPS 0.0963 0.0933 0.0913 0.0925 0.096 0.0977 0.0952 0.77%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.95 0.49 0.35 0.36 0.34 0.34 0.44 -
P/RPS 1.71 0.82 0.55 0.69 0.59 0.56 0.83 62.12%
P/EPS 48.47 51.58 -318.18 -12.24 -47.22 13.60 183.33 -58.90%
EY 2.06 1.94 -0.31 -8.17 -2.12 7.35 0.55 141.76%
DY 0.00 0.00 0.00 0.00 0.00 5.29 4.09 -
P/NAPS 1.27 0.67 0.49 0.50 0.45 0.45 0.60 65.08%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 30/12/05 -
Price 0.68 0.68 0.42 0.34 0.38 0.34 0.34 -
P/RPS 1.23 1.14 0.66 0.65 0.66 0.56 0.64 54.76%
P/EPS 34.69 71.58 -381.82 -11.56 -52.78 13.60 141.67 -60.96%
EY 2.88 1.40 -0.26 -8.65 -1.89 7.35 0.71 154.99%
DY 0.00 0.00 0.00 0.00 0.00 5.29 5.29 -
P/NAPS 0.91 0.93 0.58 0.47 0.51 0.45 0.47 55.53%

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