[BNASTRA] QoQ TTM Result on 30-Apr-2015 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 199.18%
YoY- 197.44%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 377,224 353,118 327,038 319,526 309,537 307,046 311,803 13.49%
PBT 15,740 8,204 3,921 1,090 -1,643 -690 200 1721.92%
Tax -2,583 -445 -251 -171 -118 346 381 -
NP 13,157 7,759 3,670 919 -1,761 -344 581 695.88%
-
NP to SH 13,893 8,224 4,235 1,331 -1,342 362 1,018 468.37%
-
Tax Rate 16.41% 5.42% 6.40% 15.69% - - -190.50% -
Total Cost 364,067 345,359 323,368 318,607 311,298 307,390 311,222 10.98%
-
Net Worth 111,383 105,224 99,959 98,853 97,103 94,206 93,254 12.53%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 111,383 105,224 99,959 98,853 97,103 94,206 93,254 12.53%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 3.49% 2.20% 1.12% 0.29% -0.57% -0.11% 0.19% -
ROE 12.47% 7.82% 4.24% 1.35% -1.38% 0.38% 1.09% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 269.45 252.23 233.60 228.23 221.10 219.32 222.72 13.49%
EPS 9.92 5.87 3.03 0.95 -0.96 0.26 0.73 466.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.7516 0.714 0.7061 0.6936 0.6729 0.6661 12.53%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 34.63 32.42 30.02 29.33 28.42 28.19 28.62 13.51%
EPS 1.28 0.75 0.39 0.12 -0.12 0.03 0.09 484.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.0966 0.0918 0.0907 0.0891 0.0865 0.0856 12.57%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.635 0.305 0.345 0.225 0.225 0.22 0.265 -
P/RPS 0.24 0.12 0.15 0.10 0.10 0.10 0.12 58.53%
P/EPS 6.40 5.19 11.40 23.67 -23.47 85.08 36.44 -68.53%
EY 15.63 19.26 8.77 4.23 -4.26 1.18 2.74 218.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.41 0.48 0.32 0.32 0.33 0.40 58.53%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 17/12/15 23/09/15 25/06/15 26/03/15 18/12/14 30/09/14 -
Price 0.78 0.37 0.27 0.22 0.235 0.195 0.26 -
P/RPS 0.29 0.15 0.12 0.10 0.11 0.09 0.12 79.79%
P/EPS 7.86 6.30 8.93 23.14 -24.52 75.41 35.76 -63.47%
EY 12.72 15.88 11.20 4.32 -4.08 1.33 2.80 173.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.49 0.38 0.31 0.34 0.29 0.39 84.52%

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