[BNASTRA] YoY Annualized Quarter Result on 31-Jan-2011 [#3]

Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -87.07%
YoY- 18.71%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Revenue 309,756 403,664 290,128 217,596 295,358 297,209 330,376 -1.06%
PBT -9,205 6,909 -11,201 -8,401 -1,701 4,300 11,669 -
Tax -93 -18 -18 16,816 -498 -933 -1,704 -38.38%
NP -9,298 6,890 -11,220 8,415 -2,200 3,366 9,965 -
-
NP to SH -9,138 7,445 -10,732 -8,049 -1,493 3,154 9,056 -
-
Tax Rate - 0.26% - - - 21.70% 14.60% -
Total Cost 319,054 396,773 301,348 209,181 297,558 293,842 320,410 -0.07%
-
Net Worth 93,116 92,652 86,047 87,102 110,851 111,929 108,798 -2.55%
Dividend
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 93,116 92,652 86,047 87,102 110,851 111,929 108,798 -2.55%
NOSH 139,877 140,000 139,982 140,103 139,999 139,999 140,041 -0.01%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -3.00% 1.71% -3.87% 3.87% -0.74% 1.13% 3.02% -
ROE -9.81% 8.04% -12.47% -9.24% -1.35% 2.82% 8.32% -
Per Share
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 221.45 288.33 207.26 155.31 210.97 212.29 235.91 -1.04%
EPS -6.53 5.32 -7.67 -5.75 -1.07 2.25 6.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.6618 0.6147 0.6217 0.7918 0.7995 0.7769 -2.53%
Adjusted Per Share Value based on latest NOSH - 139,971
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 57.05 74.34 53.43 40.07 54.39 54.73 60.84 -1.06%
EPS -1.68 1.37 -1.98 -1.48 -0.28 0.58 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1706 0.1585 0.1604 0.2041 0.2061 0.2004 -2.55%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 31/01/11 30/10/09 31/10/08 31/10/07 -
Price 0.175 0.15 0.15 0.20 0.29 0.22 1.74 -
P/RPS 0.08 0.05 0.07 0.13 0.14 0.10 0.74 -30.95%
P/EPS -2.68 2.82 -1.96 -3.48 -27.19 9.76 26.91 -
EY -37.33 35.45 -51.11 -28.73 -3.68 10.24 3.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.24 0.32 0.37 0.28 2.24 -30.13%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 13/12/12 19/12/11 30/03/11 10/12/09 23/12/08 26/12/07 -
Price 0.17 0.14 0.17 0.20 0.30 0.19 0.63 -
P/RPS 0.08 0.05 0.08 0.13 0.14 0.09 0.27 -18.33%
P/EPS -2.60 2.63 -2.22 -3.48 -28.13 8.43 9.74 -
EY -38.43 37.99 -45.10 -28.73 -3.56 11.86 10.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.28 0.32 0.38 0.24 0.81 -17.23%

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