[BNASTRA] QoQ TTM Result on 30-Apr-2014 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 69.79%
YoY- -139.12%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 309,537 307,046 311,803 318,607 315,032 345,766 391,102 -14.40%
PBT -1,643 -690 200 -2,243 -5,192 -5,184 538 -
Tax -118 346 381 366 343 -4,327 -4,337 -90.89%
NP -1,761 -344 581 -1,877 -4,849 -9,511 -3,799 -40.02%
-
NP to SH -1,342 362 1,018 -1,366 -4,522 -9,166 -3,215 -44.05%
-
Tax Rate - - -190.50% - - - 806.13% -
Total Cost 311,298 307,390 311,222 320,484 319,881 355,277 394,901 -14.62%
-
Net Worth 97,103 94,206 93,254 95,354 95,689 93,198 91,784 3.81%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 97,103 94,206 93,254 95,354 95,689 93,198 91,784 3.81%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -0.57% -0.11% 0.19% -0.59% -1.54% -2.75% -0.97% -
ROE -1.38% 0.38% 1.09% -1.43% -4.73% -9.83% -3.50% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 221.10 219.32 222.72 227.58 225.02 246.98 279.36 -14.40%
EPS -0.96 0.26 0.73 -0.98 -3.23 -6.55 -2.30 -44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6936 0.6729 0.6661 0.6811 0.6835 0.6657 0.6556 3.81%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 28.44 28.21 28.65 29.27 28.95 31.77 35.93 -14.39%
EPS -0.12 0.03 0.09 -0.13 -0.42 -0.84 -0.30 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0866 0.0857 0.0876 0.0879 0.0856 0.0843 3.82%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.225 0.22 0.265 0.225 0.17 0.175 0.18 -
P/RPS 0.10 0.10 0.12 0.10 0.08 0.07 0.06 40.44%
P/EPS -23.47 85.08 36.44 -23.06 -5.26 -2.67 -7.84 107.29%
EY -4.26 1.18 2.74 -4.34 -19.00 -37.41 -12.76 -51.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.40 0.33 0.25 0.26 0.27 11.95%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 18/12/14 30/09/14 26/06/14 27/03/14 13/12/13 26/09/13 -
Price 0.235 0.195 0.26 0.29 0.165 0.17 0.165 -
P/RPS 0.11 0.09 0.12 0.13 0.07 0.07 0.06 49.62%
P/EPS -24.52 75.41 35.76 -29.72 -5.11 -2.60 -7.19 126.06%
EY -4.08 1.33 2.80 -3.36 -19.58 -38.51 -13.92 -55.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.39 0.43 0.24 0.26 0.25 22.68%

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