[BNASTRA] QoQ Quarter Result on 31-Oct-2015 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 452.27%
YoY- 457.98%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 85,780 103,716 109,312 109,853 74,725 83,334 85,206 0.44%
PBT 2,676 5,992 8,295 4,972 774 1,699 759 131.82%
Tax -323 -779 -2,189 -219 -105 -70 -51 242.69%
NP 2,353 5,213 6,106 4,753 669 1,629 708 122.86%
-
NP to SH 2,491 5,361 6,297 4,860 880 1,856 628 150.78%
-
Tax Rate 12.07% 13.00% 26.39% 4.40% 13.57% 4.12% 6.72% -
Total Cost 83,427 98,503 103,206 105,100 74,056 81,705 84,498 -0.84%
-
Net Worth 120,567 117,936 111,330 105,224 99,959 98,853 97,103 15.53%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 120,567 117,936 111,330 105,224 99,959 98,853 97,103 15.53%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 2.74% 5.03% 5.59% 4.33% 0.90% 1.95% 0.83% -
ROE 2.07% 4.55% 5.66% 4.62% 0.88% 1.88% 0.65% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 61.27 74.08 78.12 78.47 53.38 59.52 60.86 0.44%
EPS 1.78 3.83 4.50 3.47 0.63 1.33 0.45 150.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8612 0.8424 0.7956 0.7516 0.714 0.7061 0.6936 15.53%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 7.88 9.53 10.04 10.09 6.87 7.66 7.83 0.42%
EPS 0.23 0.49 0.58 0.45 0.08 0.17 0.06 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1084 0.1023 0.0967 0.0918 0.0908 0.0892 15.56%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.77 0.705 0.635 0.305 0.345 0.225 0.225 -
P/RPS 1.26 0.95 0.82 0.39 0.65 0.38 0.37 126.51%
P/EPS 43.28 18.41 15.18 8.79 54.89 16.97 50.16 -9.37%
EY 2.31 5.43 6.59 11.38 1.82 5.89 1.99 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 0.80 0.41 0.48 0.32 0.32 97.89%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 28/06/16 28/03/16 17/12/15 23/09/15 25/06/15 26/03/15 -
Price 0.89 0.79 0.78 0.37 0.27 0.22 0.235 -
P/RPS 1.45 1.07 1.00 0.47 0.51 0.37 0.39 140.18%
P/EPS 50.02 20.63 18.65 10.66 42.95 16.59 52.39 -3.04%
EY 2.00 4.85 5.36 9.38 2.33 6.03 1.91 3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.94 0.98 0.49 0.38 0.31 0.34 109.50%

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