[BNASTRA] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -38.61%
YoY- -133.02%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 328,484 321,595 324,288 326,487 314,045 307,095 297,887 6.75%
PBT 9,488 2,393 -1,459 1,645 972 5,524 2,635 135.47%
Tax -1,511 -1,564 -1,571 -2,328 -1,267 -1,713 -1,385 5.99%
NP 7,977 829 -3,030 -683 -295 3,811 1,250 245.21%
-
NP to SH 7,058 -196 -3,946 -1,770 -1,277 2,985 771 339.38%
-
Tax Rate 15.93% 65.36% - 141.52% 130.35% 31.01% 52.56% -
Total Cost 320,507 320,766 327,318 327,170 314,340 303,284 296,637 5.31%
-
Net Worth 108,085 104,852 101,662 99,490 100,726 104,583 106,369 1.07%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - 2,519 5,076 11,245 11,245 -
Div Payout % - - - 0.00% 0.00% 376.75% 1,458.61% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 108,085 104,852 101,662 99,490 100,726 104,583 106,369 1.07%
NOSH 140,225 140,102 139,263 138,181 139,897 139,444 139,960 0.12%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 2.43% 0.26% -0.93% -0.21% -0.09% 1.24% 0.42% -
ROE 6.53% -0.19% -3.88% -1.78% -1.27% 2.85% 0.72% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 234.25 229.54 232.86 236.27 224.48 220.23 212.84 6.61%
EPS 5.03 -0.14 -2.83 -1.28 -0.91 2.14 0.55 339.10%
DPS 0.00 0.00 0.00 1.80 3.60 8.06 8.04 -
NAPS 0.7708 0.7484 0.73 0.72 0.72 0.75 0.76 0.94%
Adjusted Per Share Value based on latest NOSH - 138,181
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 30.18 29.55 29.80 30.00 28.85 28.22 27.37 6.75%
EPS 0.65 -0.02 -0.36 -0.16 -0.12 0.27 0.07 343.59%
DPS 0.00 0.00 0.00 0.23 0.47 1.03 1.03 -
NAPS 0.0993 0.0963 0.0934 0.0914 0.0925 0.0961 0.0977 1.09%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.70 0.95 0.49 0.35 0.36 0.34 0.34 -
P/RPS 0.30 0.41 0.21 0.15 0.16 0.15 0.16 52.23%
P/EPS 13.91 -679.07 -17.29 -27.32 -39.44 15.88 61.72 -63.06%
EY 7.19 -0.15 -5.78 -3.66 -2.54 6.30 1.62 170.80%
DY 0.00 0.00 0.00 5.14 10.00 23.72 23.63 -
P/NAPS 0.91 1.27 0.67 0.49 0.50 0.45 0.45 60.12%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 27/06/07 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 -
Price 0.85 0.68 0.68 0.42 0.34 0.38 0.34 -
P/RPS 0.36 0.30 0.29 0.18 0.15 0.17 0.16 71.96%
P/EPS 16.89 -486.07 -24.00 -32.79 -37.25 17.75 61.72 -57.94%
EY 5.92 -0.21 -4.17 -3.05 -2.68 5.63 1.62 137.81%
DY 0.00 0.00 0.00 4.29 10.59 21.22 23.63 -
P/NAPS 1.10 0.91 0.93 0.58 0.47 0.51 0.45 81.75%

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