[BNASTRA] YoY Annualized Quarter Result on 31-Oct-2018 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 11.95%
YoY- -274.85%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 15,438 2,102 698 4,112 392,092 400,418 357,214 -40.73%
PBT 766 -8,084 17,934 -14,952 9,614 18,586 9,926 -34.72%
Tax -1,782 0 -1,489 0 -2,790 -2,117 -525 22.56%
NP -1,016 -8,084 16,445 -14,952 6,824 16,469 9,401 -
-
NP to SH -308 -7,294 17,429 -13,508 7,725 17,013 10,128 -
-
Tax Rate 232.64% - 8.30% - 29.02% 11.39% 5.29% -
Total Cost 16,454 10,186 -15,746 19,064 385,268 383,949 347,813 -39.83%
-
Net Worth 8,414 11,395 27,496 24,822 137,717 125,580 105,224 -34.33%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 8,414 11,395 27,496 24,822 137,717 125,580 105,224 -34.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -6.58% -384.46% 2,353.82% -363.62% 1.74% 4.11% 2.63% -
ROE -3.66% -64.01% 63.39% -54.42% 5.61% 13.55% 9.63% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 11.03 1.50 0.50 2.94 280.07 286.01 255.15 -40.72%
EPS -0.23 -5.21 12.45 -9.65 5.52 12.15 7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0814 0.1964 0.1773 0.9837 0.897 0.7516 -34.33%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 3.10 0.42 0.14 0.83 78.77 80.45 71.77 -40.73%
EPS -0.06 -1.47 3.50 -2.71 1.55 3.42 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0229 0.0552 0.0499 0.2767 0.2523 0.2114 -34.34%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.09 0.13 0.08 0.13 0.815 0.71 0.305 -
P/RPS 0.82 8.66 16.03 4.43 0.29 0.25 0.12 37.71%
P/EPS -40.91 -2.49 0.64 -1.35 14.77 5.84 4.22 -
EY -2.44 -40.08 155.62 -74.22 6.77 17.12 23.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.60 0.41 0.73 0.83 0.79 0.41 24.10%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 15/12/21 29/12/20 19/12/19 17/12/18 22/12/17 15/12/16 17/12/15 -
Price 0.09 0.145 0.08 0.11 0.715 0.76 0.37 -
P/RPS 0.82 9.65 16.03 3.75 0.26 0.27 0.15 32.69%
P/EPS -40.91 -2.78 0.64 -1.14 12.96 6.25 5.11 -
EY -2.44 -35.93 155.62 -87.71 7.72 15.99 19.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.78 0.41 0.62 0.73 0.85 0.49 20.47%

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