[BNASTRA] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 14.52%
YoY- -436.7%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 301,421 309,288 310,117 309,828 300,866 286,245 297,481 0.88%
PBT -8,519 -8,884 -4,288 -13,227 -15,189 -14,228 -11,632 -18.79%
Tax 187 -188 -174 1,436 1,177 1,392 1,236 -71.70%
NP -8,332 -9,072 -4,462 -11,791 -14,012 -12,836 -10,396 -13.75%
-
NP to SH -7,719 -8,845 -4,794 -12,226 -14,303 -12,763 -9,902 -15.33%
-
Tax Rate - - - - - - - -
Total Cost 309,753 318,360 314,579 321,619 314,878 299,081 307,877 0.40%
-
Net Worth 87,289 88,038 87,020 100,382 98,702 99,419 101,476 -9.57%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 87,289 88,038 87,020 100,382 98,702 99,419 101,476 -9.57%
NOSH 139,999 140,637 139,971 142,608 140,582 139,536 140,044 -0.02%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -2.76% -2.93% -1.44% -3.81% -4.66% -4.48% -3.49% -
ROE -8.84% -10.05% -5.51% -12.18% -14.49% -12.84% -9.76% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 215.30 219.92 221.56 217.26 214.01 205.14 212.42 0.90%
EPS -5.51 -6.29 -3.42 -8.57 -10.17 -9.15 -7.07 -15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6235 0.626 0.6217 0.7039 0.7021 0.7125 0.7246 -9.55%
Adjusted Per Share Value based on latest NOSH - 142,608
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 27.67 28.40 28.47 28.45 27.62 26.28 27.31 0.87%
EPS -0.71 -0.81 -0.44 -1.12 -1.31 -1.17 -0.91 -15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0808 0.0799 0.0922 0.0906 0.0913 0.0932 -9.63%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.15 0.21 0.20 0.18 0.19 0.24 0.32 -
P/RPS 0.07 0.10 0.09 0.08 0.09 0.12 0.15 -39.91%
P/EPS -2.72 -3.34 -5.84 -2.10 -1.87 -2.62 -4.53 -28.89%
EY -36.76 -29.95 -17.12 -47.63 -53.55 -38.11 -22.10 40.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.32 0.26 0.27 0.34 0.44 -33.31%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 23/06/11 30/03/11 17/12/10 28/09/10 24/06/10 25/03/10 -
Price 0.12 0.17 0.20 0.19 0.17 0.21 0.32 -
P/RPS 0.06 0.08 0.09 0.09 0.08 0.10 0.15 -45.80%
P/EPS -2.18 -2.70 -5.84 -2.22 -1.67 -2.30 -4.53 -38.67%
EY -45.95 -37.00 -17.12 -45.12 -59.85 -43.56 -22.10 63.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.32 0.27 0.24 0.29 0.44 -42.95%

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