[BNASTRA] YoY Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 27.72%
YoY- 79.44%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 349,432 414,864 333,336 293,380 279,080 264,564 267,300 4.56%
PBT 12,508 23,968 6,796 -4,136 -15,932 -17,432 -26,076 -
Tax -2,988 -3,116 -280 -68 -160 0 -56 93.91%
NP 9,520 20,852 6,516 -4,204 -16,092 -17,432 -26,132 -
-
NP to SH 10,052 21,044 7,424 -3,268 -15,892 -16,772 -25,596 -
-
Tax Rate 23.89% 13.00% 4.12% - - - - -
Total Cost 339,912 394,012 326,820 297,584 295,172 281,996 293,432 2.47%
-
Net Worth 134,680 115,714 98,853 95,354 95,997 82,851 88,038 7.33%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 134,680 115,714 98,853 95,354 95,997 82,851 88,038 7.33%
NOSH 140,000 137,362 140,000 140,000 140,000 140,000 140,637 -0.07%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 2.72% 5.03% 1.95% -1.43% -5.77% -6.59% -9.78% -
ROE 7.46% 18.19% 7.51% -3.43% -16.55% -20.24% -29.07% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 249.59 302.02 238.10 209.56 199.34 188.97 190.06 4.64%
EPS 7.20 15.32 5.32 -2.32 -11.36 -12.00 -18.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.962 0.8424 0.7061 0.6811 0.6857 0.5918 0.626 7.41%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 32.08 38.09 30.61 26.94 25.62 24.29 24.54 4.56%
EPS 0.92 1.93 0.68 -0.30 -1.46 -1.54 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.1062 0.0908 0.0875 0.0881 0.0761 0.0808 7.34%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.795 0.705 0.225 0.225 0.16 0.17 0.21 -
P/RPS 0.32 0.23 0.09 0.11 0.08 0.09 0.11 19.45%
P/EPS 11.07 4.60 4.24 -9.64 -1.41 -1.42 -1.15 -
EY 9.03 21.73 23.57 -10.37 -70.95 -70.47 -86.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.32 0.33 0.23 0.29 0.34 16.02%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 28/06/16 25/06/15 26/06/14 25/06/13 27/06/12 23/06/11 -
Price 1.07 0.79 0.22 0.29 0.17 0.16 0.17 -
P/RPS 0.43 0.26 0.09 0.14 0.09 0.08 0.09 29.74%
P/EPS 14.90 5.16 4.15 -12.42 -1.50 -1.34 -0.93 -
EY 6.71 19.39 24.10 -8.05 -66.77 -74.88 -107.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.94 0.31 0.43 0.25 0.27 0.27 26.54%

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