[BNASTRA] QoQ TTM Result on 31-Jan-2016 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 68.93%
YoY- 1135.25%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 409,626 408,661 397,606 377,224 353,118 327,038 319,526 17.92%
PBT 22,234 21,935 20,033 15,740 8,204 3,921 1,090 639.76%
Tax -3,777 -3,510 -3,292 -2,583 -445 -251 -171 679.87%
NP 18,457 18,425 16,741 13,157 7,759 3,670 919 632.17%
-
NP to SH 19,056 19,009 17,398 13,893 8,224 4,235 1,331 484.87%
-
Tax Rate 16.99% 16.00% 16.43% 16.41% 5.42% 6.40% 15.69% -
Total Cost 391,169 390,236 380,865 364,067 345,359 323,368 318,607 14.58%
-
Net Worth 125,580 120,567 117,936 111,383 105,224 99,959 98,853 17.21%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 125,580 120,567 117,936 111,383 105,224 99,959 98,853 17.21%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 4.51% 4.51% 4.21% 3.49% 2.20% 1.12% 0.29% -
ROE 15.17% 15.77% 14.75% 12.47% 7.82% 4.24% 1.35% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 292.59 291.90 284.00 269.45 252.23 233.60 228.23 17.92%
EPS 13.61 13.58 12.43 9.92 5.87 3.03 0.95 485.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.897 0.8612 0.8424 0.7956 0.7516 0.714 0.7061 17.21%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 37.60 37.52 36.50 34.63 32.42 30.02 29.33 17.92%
EPS 1.75 1.75 1.60 1.28 0.75 0.39 0.12 492.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1107 0.1083 0.1023 0.0966 0.0918 0.0907 17.26%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.71 0.77 0.705 0.635 0.305 0.345 0.225 -
P/RPS 0.24 0.26 0.25 0.24 0.12 0.15 0.10 78.78%
P/EPS 5.22 5.67 5.67 6.40 5.19 11.40 23.67 -63.33%
EY 19.17 17.63 17.63 15.63 19.26 8.77 4.23 172.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.84 0.80 0.41 0.48 0.32 82.16%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 15/12/16 22/09/16 28/06/16 28/03/16 17/12/15 23/09/15 25/06/15 -
Price 0.76 0.89 0.79 0.78 0.37 0.27 0.22 -
P/RPS 0.26 0.30 0.28 0.29 0.15 0.12 0.10 88.53%
P/EPS 5.58 6.55 6.36 7.86 6.30 8.93 23.14 -61.09%
EY 17.91 15.26 15.73 12.72 15.88 11.20 4.32 156.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.03 0.94 0.98 0.49 0.38 0.31 95.30%

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