[BNASTRA] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
06-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 69.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 338,166 361,506 284,659 189,319 94,481 0 -
PBT 10,194 17,752 12,334 9,930 4,633 0 -
Tax 345 -631 -3,301 -3,367 -1,269 0 -
NP 10,539 17,121 9,033 6,563 3,364 0 -
-
NP to SH 9,677 16,259 8,171 5,701 3,364 0 -
-
Tax Rate -3.38% 3.55% 26.76% 33.91% 27.39% - -
Total Cost 327,627 344,385 275,626 182,756 91,117 0 -
-
Net Worth 104,934 109,146 103,712 35,616 88,018 0 -
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 3,497 - - - - - -
Div Payout % 36.15% - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 104,934 109,146 103,712 35,616 88,018 0 -
NOSH 139,913 139,930 136,464 48,789 120,573 0 -
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 3.12% 4.74% 3.17% 3.47% 3.56% 0.00% -
ROE 9.22% 14.90% 7.88% 16.01% 3.82% 0.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 241.70 258.35 208.60 388.04 78.36 0.00 -
EPS 6.92 11.62 5.99 11.68 2.79 0.00 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.76 0.73 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 48,789
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 31.04 33.19 26.13 17.38 8.67 0.00 -
EPS 0.89 1.49 0.75 0.52 0.31 0.00 -
DPS 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0963 0.1002 0.0952 0.0327 0.0808 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/04/05 31/01/05 29/10/04 - - - -
Price 0.76 0.81 0.71 0.00 0.00 0.00 -
P/RPS 0.31 0.31 0.34 0.00 0.00 0.00 -
P/EPS 10.99 6.97 11.86 0.00 0.00 0.00 -
EY 9.10 14.34 8.43 0.00 0.00 0.00 -
DY 3.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 0.93 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/06/05 31/03/05 - - - - -
Price 0.73 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.34 0.00 0.00 0.00 0.00 -
P/EPS 10.55 7.57 0.00 0.00 0.00 0.00 -
EY 9.47 13.20 0.00 0.00 0.00 0.00 -
DY 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.13 0.00 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