[BNASTRA] QoQ TTM Result on 31-Jul-2017 [#2]

Announcement Date
25-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- -1.82%
YoY- -23.8%
Quarter Report
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 295,647 382,238 400,557 407,420 390,444 406,802 409,626 -19.58%
PBT -37,325 -31,783 11,646 15,782 15,509 18,374 22,234 -
Tax -1,468 -2,215 -1,892 -1,938 -1,355 -1,387 -3,777 -46.83%
NP -38,793 -33,998 9,754 13,844 14,154 16,987 18,457 -
-
NP to SH -37,554 -33,002 10,636 14,485 14,753 17,601 19,056 -
-
Tax Rate - - 16.25% 12.28% 8.74% 7.55% 16.99% -
Total Cost 334,440 416,236 390,803 393,576 376,290 389,815 391,169 -9.94%
-
Net Worth 32,690 98,643 137,717 136,836 134,680 132,397 125,580 -59.33%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 63,000 63,000 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 32,690 98,643 137,717 136,836 134,680 132,397 125,580 -59.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -13.12% -8.89% 2.44% 3.40% 3.63% 4.18% 4.51% -
ROE -114.88% -33.46% 7.72% 10.59% 10.95% 13.29% 15.17% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 211.18 273.03 286.11 291.01 278.89 290.57 292.59 -19.58%
EPS -26.82 -23.57 7.60 10.35 10.54 12.57 13.61 -
DPS 45.00 45.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.7046 0.9837 0.9774 0.962 0.9457 0.897 -59.33%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 54.45 70.39 73.77 75.03 71.90 74.92 75.44 -19.58%
EPS -6.92 -6.08 1.96 2.67 2.72 3.24 3.51 -
DPS 11.60 11.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0602 0.1817 0.2536 0.252 0.248 0.2438 0.2313 -59.33%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.21 0.75 0.815 0.86 0.795 0.86 0.71 -
P/RPS 0.10 0.27 0.28 0.30 0.29 0.30 0.24 -44.30%
P/EPS -0.78 -3.18 10.73 8.31 7.54 6.84 5.22 -
EY -127.73 -31.43 9.32 12.03 13.26 14.62 19.17 -
DY 214.29 60.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 0.83 0.88 0.83 0.91 0.79 9.10%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 15/12/16 -
Price 0.175 0.255 0.715 0.75 1.07 0.925 0.76 -
P/RPS 0.08 0.09 0.25 0.26 0.38 0.32 0.26 -54.52%
P/EPS -0.65 -1.08 9.41 7.25 10.15 7.36 5.58 -
EY -153.28 -92.44 10.63 13.80 9.85 13.59 17.91 -
DY 257.14 176.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.36 0.73 0.77 1.11 0.98 0.85 -8.02%

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