[BNASTRA] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 50.53%
YoY- -238.13%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
Revenue 406,802 377,223 309,537 315,032 416,197 301,469 297,482 4.56%
PBT 18,376 15,739 -1,642 -5,192 6,903 -7,198 -11,631 -
Tax -1,387 -2,583 -119 343 -4,271 104 1,236 -
NP 16,989 13,156 -1,761 -4,849 2,632 -7,094 -10,395 -
-
NP to SH 17,602 13,892 -1,342 -4,521 3,273 -7,058 -9,901 -
-
Tax Rate 7.55% 16.41% - - 61.87% - - -
Total Cost 389,813 364,067 311,298 319,881 413,565 308,563 307,877 3.42%
-
Net Worth 132,397 111,416 97,103 95,689 99,812 87,213 102,112 3.77%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
Net Worth 132,397 111,416 97,103 95,689 99,812 87,213 102,112 3.77%
NOSH 140,000 140,000 140,000 140,000 140,000 140,281 140,053 -0.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
NP Margin 4.18% 3.49% -0.57% -1.54% 0.63% -2.35% -3.49% -
ROE 13.29% 12.47% -1.38% -4.72% 3.28% -8.09% -9.70% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
RPS 290.57 269.37 221.10 225.02 297.56 214.90 212.41 4.57%
EPS 12.57 9.92 -0.96 -3.23 2.34 -5.04 -7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9457 0.7956 0.6936 0.6835 0.7136 0.6217 0.7291 3.78%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
RPS 37.38 34.66 28.44 28.95 38.24 27.70 27.33 4.57%
EPS 1.62 1.28 -0.12 -0.42 0.30 -0.65 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1024 0.0892 0.0879 0.0917 0.0801 0.0938 3.77%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 29/01/10 -
Price 0.86 0.635 0.225 0.17 0.135 0.17 0.32 -
P/RPS 0.30 0.24 0.10 0.08 0.05 0.08 0.15 10.40%
P/EPS 6.84 6.59 -23.47 -5.26 5.48 -3.38 -4.53 -
EY 14.62 15.17 -4.26 -19.00 18.25 -29.60 -22.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.32 0.25 0.19 0.27 0.44 10.92%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 CAGR
Date 29/03/17 28/03/16 26/03/15 27/03/14 21/03/13 23/03/12 25/03/10 -
Price 0.925 0.78 0.235 0.165 0.17 0.16 0.32 -
P/RPS 0.32 0.29 0.11 0.07 0.06 0.07 0.15 11.42%
P/EPS 7.36 8.10 -24.52 -5.11 6.90 -3.18 -4.53 -
EY 13.59 12.35 -4.08 -19.57 14.50 -31.45 -22.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 0.34 0.24 0.24 0.26 0.44 12.10%

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