[BNASTRA] QoQ TTM Result on 31-Jan-2006 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -85.62%
YoY- -95.26%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 326,487 314,045 307,095 297,887 289,464 309,092 338,166 -2.30%
PBT 1,645 972 5,524 2,635 4,437 5,905 10,194 -70.26%
Tax -2,328 -1,267 -1,713 -1,385 1,594 1,637 345 -
NP -683 -295 3,811 1,250 6,031 7,542 10,539 -
-
NP to SH -1,770 -1,277 2,985 771 5,360 7,489 9,677 -
-
Tax Rate 141.52% 130.35% 31.01% 52.56% -35.93% -27.72% -3.38% -
Total Cost 327,170 314,340 303,284 296,637 283,433 301,550 327,627 -0.09%
-
Net Worth 99,490 100,726 104,583 106,369 103,720 257,045 104,934 -3.47%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 2,519 5,076 11,245 11,245 8,726 6,169 3,497 -19.59%
Div Payout % 0.00% 0.00% 376.75% 1,458.61% 162.81% 82.38% 36.15% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 99,490 100,726 104,583 106,369 103,720 257,045 104,934 -3.47%
NOSH 138,181 139,897 139,444 139,960 142,083 342,727 139,913 -0.82%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -0.21% -0.09% 1.24% 0.42% 2.08% 2.44% 3.12% -
ROE -1.78% -1.27% 2.85% 0.72% 5.17% 2.91% 9.22% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 236.27 224.48 220.23 212.84 203.73 90.19 241.70 -1.49%
EPS -1.28 -0.91 2.14 0.55 3.77 2.19 6.92 -
DPS 1.80 3.60 8.06 8.04 6.14 1.80 2.50 -19.61%
NAPS 0.72 0.72 0.75 0.76 0.73 0.75 0.75 -2.67%
Adjusted Per Share Value based on latest NOSH - 139,960
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 29.97 28.83 28.19 27.35 26.57 28.37 31.04 -2.30%
EPS -0.16 -0.12 0.27 0.07 0.49 0.69 0.89 -
DPS 0.23 0.47 1.03 1.03 0.80 0.57 0.32 -19.71%
NAPS 0.0913 0.0925 0.096 0.0976 0.0952 0.236 0.0963 -3.48%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.35 0.36 0.34 0.34 0.44 0.69 0.76 -
P/RPS 0.15 0.16 0.15 0.16 0.22 0.77 0.31 -38.28%
P/EPS -27.32 -39.44 15.88 61.72 11.66 31.58 10.99 -
EY -3.66 -2.54 6.30 1.62 8.57 3.17 9.10 -
DY 5.14 10.00 23.72 23.63 13.96 2.61 3.29 34.53%
P/NAPS 0.49 0.50 0.45 0.45 0.60 0.92 1.01 -38.17%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 28/09/06 28/06/06 29/03/06 30/12/05 30/09/05 29/06/05 -
Price 0.42 0.34 0.38 0.34 0.34 0.56 0.73 -
P/RPS 0.18 0.15 0.17 0.16 0.17 0.62 0.30 -28.79%
P/EPS -32.79 -37.25 17.75 61.72 9.01 25.63 10.55 -
EY -3.05 -2.68 5.63 1.62 11.10 3.90 9.47 -
DY 4.29 10.59 21.22 23.63 18.06 3.21 3.42 16.26%
P/NAPS 0.58 0.47 0.51 0.45 0.47 0.75 0.97 -28.95%

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