[BNASTRA] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 185.1%
YoY- -95.43%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 286,245 297,481 308,447 310,231 322,400 309,835 309,453 -5.07%
PBT -14,228 -11,632 -960 2,076 1,837 3,544 3,389 -
Tax 1,392 1,236 -1,966 -2,063 -2,123 -2,294 1,554 -7.09%
NP -12,836 -10,396 -2,926 13 -286 1,250 4,943 -
-
NP to SH -12,763 -9,902 -2,278 217 -255 1,207 4,561 -
-
Tax Rate - - - 99.37% 115.57% 64.73% -45.85% -
Total Cost 299,081 307,877 311,373 310,218 322,686 308,585 304,510 -1.19%
-
Net Worth 99,419 101,476 110,788 105,826 113,787 112,407 112,533 -7.94%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - 27 55 -
Div Payout % - - - - - 2.32% 1.23% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 99,419 101,476 110,788 105,826 113,787 112,407 112,533 -7.94%
NOSH 139,536 140,044 139,920 131,428 141,315 140,246 140,754 -0.57%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -4.48% -3.49% -0.95% 0.00% -0.09% 0.40% 1.60% -
ROE -12.84% -9.76% -2.06% 0.21% -0.22% 1.07% 4.05% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 205.14 212.42 220.45 236.05 228.14 220.92 219.85 -4.52%
EPS -9.15 -7.07 -1.63 0.17 -0.18 0.86 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.04 -
NAPS 0.7125 0.7246 0.7918 0.8052 0.8052 0.8015 0.7995 -7.41%
Adjusted Per Share Value based on latest NOSH - 131,428
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 26.30 27.33 28.34 28.50 29.62 28.47 28.43 -5.07%
EPS -1.17 -0.91 -0.21 0.02 -0.02 0.11 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0913 0.0932 0.1018 0.0972 0.1045 0.1033 0.1034 -7.98%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.24 0.32 0.29 0.35 0.21 0.22 0.22 -
P/RPS 0.12 0.15 0.13 0.15 0.09 0.10 0.10 12.96%
P/EPS -2.62 -4.53 -17.81 211.98 -116.38 25.56 6.79 -
EY -38.11 -22.10 -5.61 0.47 -0.86 3.91 14.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.09 0.18 -
P/NAPS 0.34 0.44 0.37 0.43 0.26 0.27 0.28 13.85%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/06/10 25/03/10 10/12/09 17/09/09 29/06/09 27/03/09 23/12/08 -
Price 0.21 0.32 0.30 0.31 0.34 0.17 0.19 -
P/RPS 0.10 0.15 0.14 0.13 0.15 0.08 0.09 7.29%
P/EPS -2.30 -4.53 -18.43 187.76 -188.42 19.75 5.86 -
EY -43.56 -22.10 -5.43 0.53 -0.53 5.06 17.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.12 0.21 -
P/NAPS 0.29 0.44 0.38 0.38 0.42 0.21 0.24 13.48%

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