[BNASTRA] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 128.86%
YoY- -86.19%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 72,714 80,349 85,270 75,712 65,764 71,141 76,847 -3.62%
PBT -3,544 -36 3,616 936 1,008 -2,925 5,418 -
Tax -360 -621 -309 23 -806 -293 2,670 -
NP -3,904 -657 3,307 959 202 -3,218 8,088 -
-
NP to SH -4,113 -1,004 3,499 341 149 -3,218 8,088 -
-
Tax Rate - - 8.55% -2.46% 79.96% - -49.28% -
Total Cost 76,618 81,006 81,963 74,753 65,562 74,359 68,759 7.50%
-
Net Worth 100,726 104,583 106,369 103,720 257,045 104,934 109,146 -5.22%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 2,519 2,557 6,169 3,497 - -
Div Payout % - - 72.00% 750.00% 4,140.33% 0.00% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 100,726 104,583 106,369 103,720 257,045 104,934 109,146 -5.22%
NOSH 139,897 139,444 139,960 142,083 342,727 139,913 139,930 -0.01%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -5.37% -0.82% 3.88% 1.27% 0.31% -4.52% 10.52% -
ROE -4.08% -0.96% 3.29% 0.33% 0.06% -3.07% 7.41% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 51.98 57.62 60.92 53.29 19.19 50.85 54.92 -3.61%
EPS -2.94 -0.72 2.50 0.24 0.11 -2.30 5.78 -
DPS 0.00 0.00 1.80 1.80 1.80 2.50 0.00 -
NAPS 0.72 0.75 0.76 0.73 0.75 0.75 0.78 -5.21%
Adjusted Per Share Value based on latest NOSH - 142,083
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 6.70 7.40 7.85 6.97 6.06 6.55 7.08 -3.62%
EPS -0.38 -0.09 0.32 0.03 0.01 -0.30 0.74 -
DPS 0.00 0.00 0.23 0.24 0.57 0.32 0.00 -
NAPS 0.0928 0.0963 0.0979 0.0955 0.2367 0.0966 0.1005 -5.18%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.36 0.34 0.34 0.44 0.69 0.76 0.81 -
P/RPS 0.69 0.59 0.56 0.83 3.60 1.49 1.47 -39.68%
P/EPS -12.24 -47.22 13.60 183.33 1,587.13 -33.04 14.01 -
EY -8.17 -2.12 7.35 0.55 0.06 -3.03 7.14 -
DY 0.00 0.00 5.29 4.09 2.61 3.29 0.00 -
P/NAPS 0.50 0.45 0.45 0.60 0.92 1.01 1.04 -38.71%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 28/06/06 29/03/06 30/12/05 30/09/05 29/06/05 31/03/05 -
Price 0.34 0.38 0.34 0.34 0.56 0.73 0.88 -
P/RPS 0.65 0.66 0.56 0.64 2.92 1.44 1.60 -45.23%
P/EPS -11.56 -52.78 13.60 141.67 1,288.10 -31.74 15.22 -
EY -8.65 -1.89 7.35 0.71 0.08 -3.15 6.57 -
DY 0.00 0.00 5.29 5.29 3.21 3.42 0.00 -
P/NAPS 0.47 0.51 0.45 0.47 0.75 0.97 1.13 -44.36%

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