[BNASTRA] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -42.58%
YoY- -32.73%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 322,400 309,835 309,453 323,329 322,997 334,328 330,853 -1.71%
PBT 1,837 3,544 3,389 3,848 7,507 8,943 9,293 -66.09%
Tax -2,123 -2,294 1,554 1,351 1,264 977 -831 86.98%
NP -286 1,250 4,943 5,199 8,771 9,920 8,462 -
-
NP to SH -255 1,207 4,561 4,748 8,269 9,016 8,143 -
-
Tax Rate 115.57% 64.73% -45.85% -35.11% -16.84% -10.92% 8.94% -
Total Cost 322,686 308,585 304,510 318,130 314,226 324,408 322,391 0.06%
-
Net Worth 113,787 112,407 112,533 113,507 113,006 111,196 108,186 3.42%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 27 55 55 55 27 - -
Div Payout % - 2.32% 1.23% 1.18% 0.68% 0.31% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 113,787 112,407 112,533 113,507 113,006 111,196 108,186 3.42%
NOSH 141,315 140,246 140,754 140,740 139,790 139,922 139,253 0.98%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -0.09% 0.40% 1.60% 1.61% 2.72% 2.97% 2.56% -
ROE -0.22% 1.07% 4.05% 4.18% 7.32% 8.11% 7.53% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 228.14 220.92 219.85 229.73 231.06 238.94 237.59 -2.67%
EPS -0.18 0.86 3.24 3.37 5.92 6.44 5.85 -
DPS 0.00 0.02 0.04 0.04 0.04 0.02 0.00 -
NAPS 0.8052 0.8015 0.7995 0.8065 0.8084 0.7947 0.7769 2.41%
Adjusted Per Share Value based on latest NOSH - 140,740
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 29.62 28.47 28.43 29.71 29.68 30.72 30.40 -1.71%
EPS -0.02 0.11 0.42 0.44 0.76 0.83 0.75 -
DPS 0.00 0.00 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.1045 0.1033 0.1034 0.1043 0.1038 0.1022 0.0994 3.39%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.21 0.22 0.22 0.41 0.61 0.60 1.74 -
P/RPS 0.09 0.10 0.10 0.18 0.26 0.25 0.73 -75.26%
P/EPS -116.38 25.56 6.79 12.15 10.31 9.31 29.76 -
EY -0.86 3.91 14.73 8.23 9.70 10.74 3.36 -
DY 0.00 0.09 0.18 0.10 0.07 0.03 0.00 -
P/NAPS 0.26 0.27 0.28 0.51 0.75 0.76 2.24 -76.23%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 27/03/09 23/12/08 26/09/08 27/06/08 27/03/08 26/12/07 -
Price 0.34 0.17 0.19 0.30 0.52 0.49 0.63 -
P/RPS 0.15 0.08 0.09 0.13 0.23 0.21 0.27 -32.44%
P/EPS -188.42 19.75 5.86 8.89 8.79 7.60 10.77 -
EY -0.53 5.06 17.05 11.25 11.38 13.15 9.28 -
DY 0.00 0.12 0.21 0.13 0.08 0.04 0.00 -
P/NAPS 0.42 0.21 0.24 0.37 0.64 0.62 0.81 -35.48%

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