[BNASTRA] QoQ TTM Result on 31-Jan-2011 [#3]

Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 60.79%
YoY- 51.59%
Quarter Report
View:
Show?
TTM Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 293,847 301,421 309,288 310,117 309,828 300,866 286,245 1.75%
PBT -9,816 -8,519 -8,884 -4,288 -13,227 -15,189 -14,228 -21.86%
Tax -14 187 -188 -174 1,436 1,177 1,392 -
NP -9,830 -8,332 -9,072 -4,462 -11,791 -14,012 -12,836 -16.25%
-
NP to SH -9,397 -7,719 -8,845 -4,794 -12,226 -14,303 -12,763 -18.41%
-
Tax Rate - - - - - - - -
Total Cost 303,677 309,753 318,360 314,579 321,619 314,878 299,081 1.01%
-
Net Worth 86,442 87,289 88,038 87,020 100,382 98,702 99,419 -8.87%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 86,442 87,289 88,038 87,020 100,382 98,702 99,419 -8.87%
NOSH 140,625 139,999 140,637 139,971 142,608 140,582 139,536 0.51%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -3.35% -2.76% -2.93% -1.44% -3.81% -4.66% -4.48% -
ROE -10.87% -8.84% -10.05% -5.51% -12.18% -14.49% -12.84% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 208.96 215.30 219.92 221.56 217.26 214.01 205.14 1.23%
EPS -6.68 -5.51 -6.29 -3.42 -8.57 -10.17 -9.15 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.6235 0.626 0.6217 0.7039 0.7021 0.7125 -9.34%
Adjusted Per Share Value based on latest NOSH - 139,971
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 54.12 55.51 56.96 57.11 57.06 55.41 52.72 1.75%
EPS -1.73 -1.42 -1.63 -0.88 -2.25 -2.63 -2.35 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1608 0.1621 0.1603 0.1849 0.1818 0.1831 -8.87%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.15 0.15 0.21 0.20 0.18 0.19 0.24 -
P/RPS 0.07 0.07 0.10 0.09 0.08 0.09 0.12 -30.11%
P/EPS -2.24 -2.72 -3.34 -5.84 -2.10 -1.87 -2.62 -9.89%
EY -44.55 -36.76 -29.95 -17.12 -47.63 -53.55 -38.11 10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.32 0.26 0.27 0.34 -20.67%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 19/12/11 26/09/11 23/06/11 30/03/11 17/12/10 28/09/10 24/06/10 -
Price 0.17 0.12 0.17 0.20 0.19 0.17 0.21 -
P/RPS 0.08 0.06 0.08 0.09 0.09 0.08 0.10 -13.78%
P/EPS -2.54 -2.18 -2.70 -5.84 -2.22 -1.67 -2.30 6.82%
EY -39.31 -45.95 -37.00 -17.12 -45.12 -59.85 -43.56 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.27 0.32 0.27 0.24 0.29 -2.30%

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