[BNASTRA] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 45.48%
YoY- -222.74%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 400,418 357,214 299,109 309,756 403,664 290,128 311,822 4.25%
PBT 18,586 9,926 -3,201 -9,205 6,909 -11,201 -3,829 -
Tax -2,117 -525 -90 -93 -18 -18 -232 44.50%
NP 16,469 9,401 -3,292 -9,298 6,890 -11,220 -4,061 -
-
NP to SH 17,013 10,128 -2,626 -9,138 7,445 -10,732 -4,302 -
-
Tax Rate 11.39% 5.29% - - 0.26% - - -
Total Cost 383,949 347,813 302,401 319,054 396,773 301,348 315,883 3.30%
-
Net Worth 125,580 105,224 94,206 93,116 92,652 86,047 98,332 4.15%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 125,580 105,224 94,206 93,116 92,652 86,047 98,332 4.15%
NOSH 140,000 140,000 140,000 139,877 140,000 139,982 139,696 0.03%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.11% 2.63% -1.10% -3.00% 1.71% -3.87% -1.30% -
ROE 13.55% 9.63% -2.79% -9.81% 8.04% -12.47% -4.38% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 286.01 255.15 213.65 221.45 288.33 207.26 223.21 4.21%
EPS 12.15 7.24 -1.88 -6.53 5.32 -7.67 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.897 0.7516 0.6729 0.6657 0.6618 0.6147 0.7039 4.11%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 80.45 71.77 60.09 62.23 81.10 58.29 62.65 4.25%
EPS 3.42 2.03 -0.53 -1.84 1.50 -2.16 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.2114 0.1893 0.1871 0.1861 0.1729 0.1976 4.15%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.71 0.305 0.22 0.175 0.15 0.15 0.18 -
P/RPS 0.25 0.12 0.10 0.08 0.05 0.07 0.08 20.89%
P/EPS 5.84 4.22 -11.73 -2.68 2.82 -1.96 -5.84 -
EY 17.12 23.72 -8.53 -37.33 35.45 -51.11 -17.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.41 0.33 0.26 0.23 0.24 0.26 20.32%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 17/12/15 18/12/14 13/12/13 13/12/12 19/12/11 17/12/10 -
Price 0.76 0.37 0.195 0.17 0.14 0.17 0.19 -
P/RPS 0.27 0.15 0.09 0.08 0.05 0.08 0.09 20.07%
P/EPS 6.25 5.11 -10.39 -2.60 2.63 -2.22 -6.17 -
EY 15.99 19.55 -9.62 -38.43 37.99 -45.10 -16.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.49 0.29 0.26 0.21 0.28 0.27 21.04%

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