[BNASTRA] QoQ TTM Result on 31-Oct-2017 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -26.57%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 193,820 295,647 382,238 400,557 407,420 390,444 406,802 -39.08%
PBT -46,275 -37,325 -31,783 11,646 15,782 15,509 18,374 -
Tax -562 -1,468 -2,215 -1,892 -1,938 -1,355 -1,387 -45.33%
NP -46,837 -38,793 -33,998 9,754 13,844 14,154 16,987 -
-
NP to SH -45,409 -37,554 -33,002 10,636 14,485 14,753 17,601 -
-
Tax Rate - - - 16.25% 12.28% 8.74% 7.55% -
Total Cost 240,657 334,440 416,236 390,803 393,576 376,290 389,815 -27.56%
-
Net Worth 27,174 32,690 98,643 137,717 136,836 134,680 132,397 -65.30%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 63,000 63,000 63,000 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 27,174 32,690 98,643 137,717 136,836 134,680 132,397 -65.30%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -24.17% -13.12% -8.89% 2.44% 3.40% 3.63% 4.18% -
ROE -167.10% -114.88% -33.46% 7.72% 10.59% 10.95% 13.29% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 138.44 211.18 273.03 286.11 291.01 278.89 290.57 -39.08%
EPS -32.44 -26.82 -23.57 7.60 10.35 10.54 12.57 -
DPS 45.00 45.00 45.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2335 0.7046 0.9837 0.9774 0.962 0.9457 -65.30%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 17.80 27.14 35.10 36.78 37.41 35.85 37.35 -39.07%
EPS -4.17 -3.45 -3.03 0.98 1.33 1.35 1.62 -
DPS 5.78 5.78 5.78 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.03 0.0906 0.1264 0.1256 0.1237 0.1216 -65.35%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.185 0.21 0.75 0.815 0.86 0.795 0.86 -
P/RPS 0.13 0.10 0.27 0.28 0.30 0.29 0.30 -42.82%
P/EPS -0.57 -0.78 -3.18 10.73 8.31 7.54 6.84 -
EY -175.32 -127.73 -31.43 9.32 12.03 13.26 14.62 -
DY 243.24 214.29 60.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 1.06 0.83 0.88 0.83 0.91 2.91%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 -
Price 0.155 0.175 0.255 0.715 0.75 1.07 0.925 -
P/RPS 0.11 0.08 0.09 0.25 0.26 0.38 0.32 -51.02%
P/EPS -0.48 -0.65 -1.08 9.41 7.25 10.15 7.36 -
EY -209.26 -153.28 -92.44 10.63 13.80 9.85 13.59 -
DY 290.32 257.14 176.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.36 0.73 0.77 1.11 0.98 -12.68%

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