[BNASTRA] YoY Annual (Unaudited) Result on 31-Jan-2010 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
YoY- -904.96%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 416,197 301,469 320,553 297,482 309,895 334,327 324,287 4.24%
PBT 6,903 -7,198 -8,179 -11,631 2,138 8,914 -1,465 -
Tax -4,271 104 -24 1,236 -873 978 -1,745 16.07%
NP 2,632 -7,094 -8,203 -10,395 1,265 9,892 -3,210 -
-
NP to SH 3,273 -7,058 -8,126 -9,901 1,230 9,432 -4,230 -
-
Tax Rate 61.87% - - - 40.83% -10.97% - -
Total Cost 413,565 308,563 328,756 307,877 308,630 324,435 327,497 3.96%
-
Net Worth 99,812 87,213 93,659 102,112 112,027 111,270 102,050 -0.36%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - 28 - -
Div Payout % - - - - - 0.30% - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 99,812 87,213 93,659 102,112 112,027 111,270 102,050 -0.36%
NOSH 140,000 140,281 140,103 140,053 139,772 140,016 139,929 0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 0.63% -2.35% -2.56% -3.49% 0.41% 2.96% -0.99% -
ROE 3.28% -8.09% -8.68% -9.70% 1.10% 8.48% -4.15% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 297.56 214.90 228.80 212.41 221.71 238.78 231.75 4.24%
EPS 2.34 -5.04 -5.80 -7.07 0.88 6.74 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.7136 0.6217 0.6685 0.7291 0.8015 0.7947 0.7293 -0.36%
Adjusted Per Share Value based on latest NOSH - 140,044
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 38.32 27.76 29.52 27.39 28.54 30.79 29.86 4.24%
EPS 0.30 -0.65 -0.75 -0.91 0.11 0.87 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0919 0.0803 0.0862 0.094 0.1032 0.1025 0.094 -0.37%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.135 0.17 0.20 0.32 0.22 0.60 0.49 -
P/RPS 0.05 0.08 0.09 0.15 0.10 0.25 0.21 -21.25%
P/EPS 5.48 -3.38 -3.45 -4.53 25.00 8.91 -16.21 -
EY 18.25 -29.60 -29.00 -22.09 4.00 11.23 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.19 0.27 0.30 0.44 0.27 0.76 0.67 -18.92%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 21/03/13 23/03/12 30/03/11 25/03/10 27/03/09 27/03/08 29/03/07 -
Price 0.17 0.16 0.20 0.32 0.17 0.49 0.68 -
P/RPS 0.06 0.07 0.09 0.15 0.08 0.21 0.29 -23.07%
P/EPS 6.90 -3.18 -3.45 -4.53 19.32 7.27 -22.49 -
EY 14.50 -31.45 -29.00 -22.09 5.18 13.75 -4.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.24 0.26 0.30 0.44 0.21 0.62 0.93 -20.19%

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