[BNASTRA] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 6.68%
YoY- 214.5%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 300,084 293,312 292,520 314,518 306,126 273,810 378,638 -3.79%
PBT -5,506 1,608 4,542 14,676 -7,160 -3,834 19,860 -
Tax -750 -630 -1,092 -1,840 -1,960 -1,934 -13,462 -38.18%
NP -6,256 978 3,450 12,836 -9,120 -5,768 6,398 -
-
NP to SH -7,110 1,258 3,238 11,718 -10,234 -6,138 11,402 -
-
Tax Rate - 39.18% 24.04% 12.54% - - 67.78% -
Total Cost 306,340 292,334 289,070 301,682 315,246 279,578 372,240 -3.19%
-
Net Worth 98,266 112,549 112,562 107,801 100,662 97,294 43,946 14.34%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - 4,670 - -
Div Payout % - - - - - 0.00% - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 98,266 112,549 112,562 107,801 100,662 97,294 43,946 14.34%
NOSH 139,960 139,777 139,568 139,856 139,808 129,726 60,200 15.09%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -2.08% 0.33% 1.18% 4.08% -2.98% -2.11% 1.69% -
ROE -7.24% 1.12% 2.88% 10.87% -10.17% -6.31% 25.95% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 214.41 209.84 209.59 224.89 218.96 211.07 628.96 -16.41%
EPS -5.08 0.90 2.32 8.38 -7.32 -4.38 18.94 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 0.7021 0.8052 0.8065 0.7708 0.72 0.75 0.73 -0.64%
Adjusted Per Share Value based on latest NOSH - 140,225
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 27.55 26.93 26.85 28.87 28.10 25.14 34.76 -3.79%
EPS -0.65 0.12 0.30 1.08 -0.94 -0.56 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.0902 0.1033 0.1033 0.099 0.0924 0.0893 0.0403 14.36%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 - -
Price 0.19 0.35 0.41 0.70 0.36 0.69 0.00 -
P/RPS 0.09 0.17 0.20 0.31 0.16 0.33 0.00 -
P/EPS -3.74 38.89 17.67 8.35 -4.92 -14.58 0.00 -
EY -26.74 2.57 5.66 11.97 -20.33 -6.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 0.27 0.43 0.51 0.91 0.50 0.92 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 17/09/09 26/09/08 26/09/07 28/09/06 30/09/05 06/09/04 -
Price 0.17 0.31 0.30 0.85 0.34 0.56 0.71 -
P/RPS 0.08 0.15 0.14 0.38 0.16 0.27 0.11 -5.16%
P/EPS -3.35 34.44 12.93 10.14 -4.64 -11.84 3.75 -
EY -29.88 2.90 7.73 9.86 -21.53 -8.45 26.68 -
DY 0.00 0.00 0.00 0.00 0.00 6.43 0.00 -
P/NAPS 0.24 0.38 0.37 1.10 0.47 0.75 0.97 -20.75%

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