[BNASTRA] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 98.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 289,464 309,092 338,166 361,506 284,659 189,319 94,481 110.51%
PBT 4,437 5,905 10,194 17,752 12,334 9,930 4,633 -2.83%
Tax 1,594 1,637 345 -631 -3,301 -3,367 -1,269 -
NP 6,031 7,542 10,539 17,121 9,033 6,563 3,364 47.42%
-
NP to SH 5,360 7,489 9,677 16,259 8,171 5,701 3,364 36.30%
-
Tax Rate -35.93% -27.72% -3.38% 3.55% 26.76% 33.91% 27.39% -
Total Cost 283,433 301,550 327,627 344,385 275,626 182,756 91,117 112.65%
-
Net Worth 103,720 257,045 104,934 109,146 103,712 35,616 88,018 11.53%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 8,726 6,169 3,497 - - - - -
Div Payout % 162.81% 82.38% 36.15% - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 103,720 257,045 104,934 109,146 103,712 35,616 88,018 11.53%
NOSH 142,083 342,727 139,913 139,930 136,464 48,789 120,573 11.53%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 2.08% 2.44% 3.12% 4.74% 3.17% 3.47% 3.56% -
ROE 5.17% 2.91% 9.22% 14.90% 7.88% 16.01% 3.82% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 203.73 90.19 241.70 258.35 208.60 388.04 78.36 88.74%
EPS 3.77 2.19 6.92 11.62 5.99 11.68 2.79 22.15%
DPS 6.14 1.80 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.75 0.78 0.76 0.73 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 139,930
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 26.60 28.40 31.07 33.22 26.15 17.39 8.68 110.55%
EPS 0.49 0.69 0.89 1.49 0.75 0.52 0.31 35.57%
DPS 0.80 0.57 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0953 0.2362 0.0964 0.1003 0.0953 0.0327 0.0809 11.50%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 - - -
Price 0.44 0.69 0.76 0.81 0.71 0.00 0.00 -
P/RPS 0.22 0.77 0.31 0.31 0.34 0.00 0.00 -
P/EPS 11.66 31.58 10.99 6.97 11.86 0.00 0.00 -
EY 8.57 3.17 9.10 14.34 8.43 0.00 0.00 -
DY 13.96 2.61 3.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 1.01 1.04 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 30/12/05 30/09/05 29/06/05 31/03/05 - - - -
Price 0.34 0.56 0.73 0.88 0.00 0.00 0.00 -
P/RPS 0.17 0.62 0.30 0.34 0.00 0.00 0.00 -
P/EPS 9.01 25.63 10.55 7.57 0.00 0.00 0.00 -
EY 11.10 3.90 9.47 13.20 0.00 0.00 0.00 -
DY 18.06 3.21 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.97 1.13 0.00 0.00 0.00 -

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