[BNASTRA] QoQ Quarter Result on 31-Oct-2014 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 143.03%
YoY- -42.96%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 74,725 83,334 85,206 83,773 67,213 73,345 82,715 -6.56%
PBT 774 1,699 759 689 -2,057 -1,034 1,712 -41.17%
Tax -105 -70 -51 -25 -25 -17 413 -
NP 669 1,629 708 664 -2,082 -1,051 2,125 -53.81%
-
NP to SH 880 1,856 628 871 -2,024 -817 2,332 -47.87%
-
Tax Rate 13.57% 4.12% 6.72% 3.63% - - -24.12% -
Total Cost 74,056 81,705 84,498 83,109 69,295 74,396 80,590 -5.49%
-
Net Worth 99,959 98,853 97,103 94,206 93,254 95,354 95,689 2.96%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 99,959 98,853 97,103 94,206 93,254 95,354 95,689 2.96%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 0.90% 1.95% 0.83% 0.79% -3.10% -1.43% 2.57% -
ROE 0.88% 1.88% 0.65% 0.92% -2.17% -0.86% 2.44% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 53.38 59.52 60.86 59.84 48.01 52.39 59.08 -6.55%
EPS 0.63 1.33 0.45 0.62 -1.45 -0.58 1.67 -47.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.714 0.7061 0.6936 0.6729 0.6661 0.6811 0.6835 2.96%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 6.87 7.66 7.83 7.70 6.18 6.74 7.60 -6.52%
EPS 0.08 0.17 0.06 0.08 -0.19 -0.08 0.21 -47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0918 0.0908 0.0892 0.0866 0.0857 0.0876 0.0879 2.94%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.345 0.225 0.225 0.22 0.265 0.225 0.17 -
P/RPS 0.65 0.38 0.37 0.37 0.55 0.43 0.29 71.52%
P/EPS 54.89 16.97 50.16 35.36 -18.33 -38.56 10.21 207.83%
EY 1.82 5.89 1.99 2.83 -5.46 -2.59 9.80 -67.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.32 0.32 0.33 0.40 0.33 0.25 54.66%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 23/09/15 25/06/15 26/03/15 18/12/14 30/09/14 26/06/14 27/03/14 -
Price 0.27 0.22 0.235 0.195 0.26 0.29 0.165 -
P/RPS 0.51 0.37 0.39 0.33 0.54 0.55 0.28 49.30%
P/EPS 42.95 16.59 52.39 31.34 -17.98 -49.69 9.91 166.53%
EY 2.33 6.03 1.91 3.19 -5.56 -2.01 10.10 -62.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.34 0.29 0.39 0.43 0.24 35.96%

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