[BNASTRA] YoY Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -26.32%
YoY- 196.27%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 3,392 380,228 378,992 316,116 281,116 287,574 337,764 -53.53%
PBT -16,832 12,152 17,338 4,946 -6,180 -16,966 -4,236 25.83%
Tax 0 -3,306 -2,204 -352 -86 -160 -28 -
NP -16,832 8,846 15,134 4,594 -6,266 -17,126 -4,264 25.70%
-
NP to SH -15,342 9,472 15,706 5,470 -5,682 -16,762 -3,788 26.24%
-
Tax Rate - 27.21% 12.71% 7.12% - - - -
Total Cost 20,224 371,382 363,858 311,522 287,382 304,700 342,028 -37.56%
-
Net Worth 27,174 136,836 120,567 99,959 93,254 91,784 85,246 -17.34%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 27,174 136,836 120,567 99,959 93,254 91,784 85,246 -17.34%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -496.23% 2.33% 3.99% 1.45% -2.23% -5.96% -1.26% -
ROE -56.46% 6.92% 13.03% 5.47% -6.09% -18.26% -4.44% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 2.42 271.59 270.71 225.80 200.80 205.41 241.26 -53.54%
EPS -10.96 6.76 11.22 3.90 -4.06 -11.98 -2.70 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.9774 0.8612 0.714 0.6661 0.6556 0.6089 -17.34%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.31 34.91 34.79 29.02 25.81 26.40 31.01 -53.57%
EPS -1.41 0.87 1.44 0.50 -0.52 -1.54 -0.35 26.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.1256 0.1107 0.0918 0.0856 0.0843 0.0783 -17.37%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.185 0.86 0.77 0.345 0.265 0.18 0.17 -
P/RPS 7.64 0.32 0.28 0.15 0.13 0.09 0.07 118.52%
P/EPS -1.69 12.71 6.86 8.83 -6.53 -1.50 -6.28 -19.64%
EY -59.24 7.87 14.57 11.33 -15.32 -66.52 -15.92 24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.89 0.48 0.40 0.27 0.28 22.57%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 25/09/17 22/09/16 23/09/15 30/09/14 26/09/13 24/09/12 -
Price 0.155 0.75 0.89 0.27 0.26 0.165 0.16 -
P/RPS 6.40 0.28 0.33 0.12 0.13 0.08 0.07 112.17%
P/EPS -1.41 11.09 7.93 6.91 -6.41 -1.38 -5.91 -21.23%
EY -70.70 9.02 12.61 14.47 -15.61 -72.56 -16.91 26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 1.03 0.38 0.39 0.25 0.26 20.59%

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