[BNASTRA] YoY Annual (Unaudited) Result on 31-Jan-2015 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 382,238 406,802 377,223 309,537 315,032 416,197 301,469 4.03%
PBT -31,783 18,376 15,739 -1,642 -5,192 6,903 -7,198 28.05%
Tax -2,215 -1,387 -2,583 -119 343 -4,271 104 -
NP -33,998 16,989 13,156 -1,761 -4,849 2,632 -7,094 29.81%
-
NP to SH -33,002 17,602 13,892 -1,342 -4,521 3,273 -7,058 29.28%
-
Tax Rate - 7.55% 16.41% - - 61.87% - -
Total Cost 416,236 389,813 364,067 311,298 319,881 413,565 308,563 5.11%
-
Net Worth 98,643 132,397 111,416 97,103 95,689 99,812 87,213 2.07%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 63,000 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 98,643 132,397 111,416 97,103 95,689 99,812 87,213 2.07%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,281 -0.03%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -8.89% 4.18% 3.49% -0.57% -1.54% 0.63% -2.35% -
ROE -33.46% 13.29% 12.47% -1.38% -4.72% 3.28% -8.09% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 273.03 290.57 269.37 221.10 225.02 297.56 214.90 4.06%
EPS -23.57 12.57 9.92 -0.96 -3.23 2.34 -5.04 29.28%
DPS 45.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.9457 0.7956 0.6936 0.6835 0.7136 0.6217 2.10%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 35.10 37.35 34.63 28.42 28.92 38.21 27.68 4.03%
EPS -3.03 1.62 1.28 -0.12 -0.42 0.30 -0.65 29.21%
DPS 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.1216 0.1023 0.0892 0.0879 0.0916 0.0801 2.07%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.75 0.86 0.635 0.225 0.17 0.135 0.17 -
P/RPS 0.27 0.30 0.24 0.10 0.08 0.05 0.08 22.45%
P/EPS -3.18 6.84 6.59 -23.47 -5.26 5.48 -3.38 -1.01%
EY -31.43 14.62 15.17 -4.26 -19.00 18.25 -29.60 1.00%
DY 60.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.91 0.80 0.32 0.25 0.19 0.27 25.57%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 02/04/18 29/03/17 28/03/16 26/03/15 27/03/14 21/03/13 23/03/12 -
Price 0.255 0.925 0.78 0.235 0.165 0.17 0.16 -
P/RPS 0.09 0.32 0.29 0.11 0.07 0.06 0.07 4.27%
P/EPS -1.08 7.36 8.10 -24.52 -5.11 6.90 -3.18 -16.45%
EY -92.44 13.59 12.35 -4.08 -19.57 14.50 -31.45 19.66%
DY 176.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.98 0.98 0.34 0.24 0.24 0.26 5.56%

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