[BNASTRA] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -84.5%
YoY- 30.7%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 301,469 293,847 301,421 309,288 310,117 309,828 300,866 0.13%
PBT -7,198 -9,816 -8,519 -8,884 -4,288 -13,227 -15,189 -39.13%
Tax 105 -14 187 -188 -174 1,436 1,177 -79.94%
NP -7,093 -9,830 -8,332 -9,072 -4,462 -11,791 -14,012 -36.40%
-
NP to SH -7,056 -9,397 -7,719 -8,845 -4,794 -12,226 -14,303 -37.48%
-
Tax Rate - - - - - - - -
Total Cost 308,562 303,677 309,753 318,360 314,579 321,619 314,878 -1.33%
-
Net Worth 87,213 86,442 87,289 88,038 87,020 100,382 98,702 -7.89%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 87,213 86,442 87,289 88,038 87,020 100,382 98,702 -7.89%
NOSH 140,000 140,625 139,999 140,637 139,971 142,608 140,582 -0.27%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -2.35% -3.35% -2.76% -2.93% -1.44% -3.81% -4.66% -
ROE -8.09% -10.87% -8.84% -10.05% -5.51% -12.18% -14.49% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 214.90 208.96 215.30 219.92 221.56 217.26 214.01 0.27%
EPS -5.03 -6.68 -5.51 -6.29 -3.42 -8.57 -10.17 -37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6217 0.6147 0.6235 0.626 0.6217 0.7039 0.7021 -7.76%
Adjusted Per Share Value based on latest NOSH - 140,637
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 27.68 26.98 27.67 28.40 28.47 28.45 27.62 0.14%
EPS -0.65 -0.86 -0.71 -0.81 -0.44 -1.12 -1.31 -37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0794 0.0801 0.0808 0.0799 0.0922 0.0906 -7.86%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.17 0.15 0.15 0.21 0.20 0.18 0.19 -
P/RPS 0.08 0.07 0.07 0.10 0.09 0.08 0.09 -7.53%
P/EPS -3.38 -2.24 -2.72 -3.34 -5.84 -2.10 -1.87 48.22%
EY -29.59 -44.55 -36.76 -29.95 -17.12 -47.63 -53.55 -32.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.24 0.34 0.32 0.26 0.27 0.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 23/03/12 19/12/11 26/09/11 23/06/11 30/03/11 17/12/10 28/09/10 -
Price 0.16 0.17 0.12 0.17 0.20 0.19 0.17 -
P/RPS 0.07 0.08 0.06 0.08 0.09 0.09 0.08 -8.49%
P/EPS -3.18 -2.54 -2.18 -2.70 -5.84 -2.22 -1.67 53.44%
EY -31.44 -39.31 -45.95 -37.00 -17.12 -45.12 -59.85 -34.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.19 0.27 0.32 0.27 0.24 5.46%

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