[BNASTRA] QoQ Quarter Result on 31-Jul-2016 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- -53.53%
YoY- 183.07%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 87,358 106,488 110,818 85,780 103,716 109,312 109,853 -14.17%
PBT 3,127 4,435 5,271 2,676 5,992 8,295 4,972 -26.61%
Tax -747 201 -486 -323 -779 -2,189 -219 126.76%
NP 2,380 4,636 4,785 2,353 5,213 6,106 4,753 -36.96%
-
NP to SH 2,513 4,842 4,907 2,491 5,361 6,297 4,860 -35.60%
-
Tax Rate 23.89% -4.53% 9.22% 12.07% 13.00% 26.39% 4.40% -
Total Cost 84,978 101,852 106,033 83,427 98,503 103,206 105,100 -13.22%
-
Net Worth 134,680 132,397 125,580 120,567 117,936 111,330 105,224 17.90%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 134,680 132,397 125,580 120,567 117,936 111,330 105,224 17.90%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 2.72% 4.35% 4.32% 2.74% 5.03% 5.59% 4.33% -
ROE 1.87% 3.66% 3.91% 2.07% 4.55% 5.66% 4.62% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 62.40 76.06 79.16 61.27 74.08 78.12 78.47 -14.17%
EPS 1.80 3.46 3.51 1.78 3.83 4.50 3.47 -35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.962 0.9457 0.897 0.8612 0.8424 0.7956 0.7516 17.90%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 17.55 21.39 22.26 17.23 20.84 21.96 22.07 -14.17%
EPS 0.50 0.97 0.99 0.50 1.08 1.27 0.98 -36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.266 0.2523 0.2422 0.2369 0.2237 0.2114 17.90%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.795 0.86 0.71 0.77 0.705 0.635 0.305 -
P/RPS 1.27 1.13 0.90 1.26 0.95 0.82 0.39 119.85%
P/EPS 44.29 24.87 20.26 43.28 18.41 15.18 8.79 194.19%
EY 2.26 4.02 4.94 2.31 5.43 6.59 11.38 -65.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.79 0.89 0.84 0.80 0.41 60.09%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 29/03/17 15/12/16 22/09/16 28/06/16 28/03/16 17/12/15 -
Price 1.07 0.925 0.76 0.89 0.79 0.78 0.37 -
P/RPS 1.71 1.22 0.96 1.45 1.07 1.00 0.47 136.74%
P/EPS 59.61 26.75 21.68 50.02 20.63 18.65 10.66 215.37%
EY 1.68 3.74 4.61 2.00 4.85 5.36 9.38 -68.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.98 0.85 1.03 0.94 0.98 0.49 72.57%

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