[BNASTRA] QoQ TTM Result on 31-Jan-2019 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
08-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
QoQ- 44.77%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 1,519 2,568 3,313 4,079 91,253 193,820 295,647 -96.99%
PBT -9,148 -11,001 -14,604 -33,813 -50,208 -46,275 -37,325 -60.73%
Tax -1,172 -1,184 -1,184 -55 -122 -562 -1,468 -13.90%
NP -10,320 -12,185 -15,788 -33,868 -50,330 -46,837 -38,793 -58.53%
-
NP to SH -3,820 -5,231 -8,794 -27,023 -48,927 -45,409 -37,554 -78.11%
-
Tax Rate - - - - - - - -
Total Cost 11,839 14,753 19,101 37,947 141,583 240,657 334,440 -89.15%
-
Net Worth 27,496 28,545 30,533 7,840 24,822 27,174 32,690 -10.86%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - - - - 63,000 63,000 63,000 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 27,496 28,545 30,533 7,840 24,822 27,174 32,690 -10.86%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin -679.39% -474.49% -476.55% -830.30% -55.15% -24.17% -13.12% -
ROE -13.89% -18.32% -28.80% -344.68% -197.11% -167.10% -114.88% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 1.09 1.83 2.37 2.91 65.18 138.44 211.18 -96.98%
EPS -2.73 -3.74 -6.28 -19.30 -34.95 -32.44 -26.82 -78.10%
DPS 0.00 0.00 0.00 0.00 45.00 45.00 45.00 -
NAPS 0.1964 0.2039 0.2181 0.056 0.1773 0.1941 0.2335 -10.86%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 0.14 0.24 0.30 0.37 8.38 17.79 27.14 -96.98%
EPS -0.35 -0.48 -0.81 -2.48 -4.49 -4.17 -3.45 -78.15%
DPS 0.00 0.00 0.00 0.00 5.78 5.78 5.78 -
NAPS 0.0252 0.0262 0.028 0.0072 0.0228 0.0249 0.03 -10.94%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.08 0.09 0.095 0.13 0.13 0.185 0.21 -
P/RPS 7.37 4.91 4.01 4.46 0.20 0.13 0.10 1644.12%
P/EPS -2.93 -2.41 -1.51 -0.67 -0.37 -0.57 -0.78 141.06%
EY -34.11 -41.52 -66.12 -148.48 -268.83 -175.32 -127.73 -58.43%
DY 0.00 0.00 0.00 0.00 346.15 243.24 214.29 -
P/NAPS 0.41 0.44 0.44 2.32 0.73 0.95 0.90 -40.70%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 19/12/19 26/09/19 28/06/19 08/04/19 17/12/18 27/09/18 28/06/18 -
Price 0.08 0.075 0.08 0.085 0.11 0.155 0.175 -
P/RPS 7.37 4.09 3.38 2.92 0.17 0.11 0.08 1923.05%
P/EPS -2.93 -2.01 -1.27 -0.44 -0.31 -0.48 -0.65 172.13%
EY -34.11 -49.82 -78.52 -227.08 -317.71 -209.26 -153.28 -63.17%
DY 0.00 0.00 0.00 0.00 409.09 290.32 257.14 -
P/NAPS 0.41 0.37 0.37 1.52 0.62 0.80 0.75 -33.06%

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