[BNASTRA] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 30.92%
YoY- 44.9%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 416,197 386,621 329,006 300,785 301,469 293,847 301,421 23.87%
PBT 6,903 6,385 -2,332 -5,037 -7,198 -9,816 -8,519 -
Tax -4,271 105 105 119 105 -14 187 -
NP 2,632 6,490 -2,227 -4,918 -7,093 -9,830 -8,332 -
-
NP to SH 3,272 6,575 -2,253 -4,874 -7,056 -9,397 -7,719 -
-
Tax Rate 61.87% -1.64% - - - - - -
Total Cost 413,565 380,131 331,233 305,703 308,562 303,677 309,753 21.14%
-
Net Worth 99,903 92,652 85,246 82,851 87,213 86,442 87,289 9.37%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 99,903 92,652 85,246 82,851 87,213 86,442 87,289 9.37%
NOSH 140,000 140,000 140,000 140,000 140,000 140,625 139,999 0.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 0.63% 1.68% -0.68% -1.64% -2.35% -3.35% -2.76% -
ROE 3.28% 7.10% -2.64% -5.88% -8.09% -10.87% -8.84% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 297.28 276.16 235.00 214.85 214.90 208.96 215.30 23.87%
EPS 2.34 4.70 -1.61 -3.48 -5.03 -6.68 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7136 0.6618 0.6089 0.5918 0.6217 0.6147 0.6235 9.37%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 38.21 35.49 30.20 27.61 27.67 26.98 27.67 23.88%
EPS 0.30 0.60 -0.21 -0.45 -0.65 -0.86 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.0851 0.0783 0.0761 0.0801 0.0794 0.0801 9.39%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.135 0.15 0.17 0.17 0.17 0.15 0.15 -
P/RPS 0.05 0.05 0.07 0.08 0.08 0.07 0.07 -20.01%
P/EPS 5.78 3.19 -10.56 -4.88 -3.38 -2.24 -2.72 -
EY 17.31 31.31 -9.47 -20.48 -29.59 -44.55 -36.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.28 0.29 0.27 0.24 0.24 -14.36%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 13/12/12 24/09/12 27/06/12 23/03/12 19/12/11 26/09/11 -
Price 0.17 0.14 0.16 0.16 0.16 0.17 0.12 -
P/RPS 0.06 0.05 0.07 0.07 0.07 0.08 0.06 0.00%
P/EPS 7.27 2.98 -9.94 -4.60 -3.18 -2.54 -2.18 -
EY 13.75 33.55 -10.06 -21.76 -31.44 -39.31 -45.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.26 0.27 0.26 0.28 0.19 16.76%

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