[BNASTRA] YoY Cumulative Quarter Result on 31-Jan-2017 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 37.95%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,936 4,079 382,238 406,802 377,223 309,537 315,032 -57.18%
PBT 14,387 -33,814 -31,783 18,376 15,739 -1,642 -5,192 -
Tax -2,030 -55 -2,215 -1,387 -2,583 -119 343 -
NP 12,357 -33,869 -33,998 16,989 13,156 -1,761 -4,849 -
-
NP to SH 14,121 -27,024 -33,002 17,602 13,892 -1,342 -4,521 -
-
Tax Rate 14.11% - - 7.55% 16.41% - - -
Total Cost -10,421 37,948 416,236 389,813 364,067 311,298 319,881 -
-
Net Worth 24,080 7,840 98,643 132,428 111,416 97,103 95,689 -20.53%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - 63,000 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 24,080 7,840 98,643 132,428 111,416 97,103 95,689 -20.53%
NOSH 140,000 140,000 140,000 140,031 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 638.27% -830.33% -8.89% 4.18% 3.49% -0.57% -1.54% -
ROE 58.64% -344.69% -33.46% 13.29% 12.47% -1.38% -4.72% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 1.38 2.91 273.03 290.51 269.37 221.10 225.02 -57.19%
EPS 10.09 -19.30 -23.57 12.57 9.92 -0.96 -3.23 -
DPS 0.00 0.00 45.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.056 0.7046 0.9457 0.7956 0.6936 0.6835 -20.53%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.18 0.37 35.09 37.34 34.63 28.42 28.92 -57.09%
EPS 1.30 -2.48 -3.03 1.62 1.28 -0.12 -0.42 -
DPS 0.00 0.00 5.78 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0072 0.0906 0.1216 0.1023 0.0891 0.0878 -20.53%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.135 0.13 0.75 0.86 0.635 0.225 0.17 -
P/RPS 9.76 4.46 0.27 0.30 0.24 0.10 0.08 122.62%
P/EPS 1.34 -0.67 -3.18 6.84 6.59 -23.47 -5.26 -
EY 74.71 -148.48 -31.43 14.62 15.17 -4.26 -19.00 -
DY 0.00 0.00 60.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.32 1.06 0.91 0.80 0.32 0.25 20.87%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 23/04/20 08/04/19 02/04/18 29/03/17 28/03/16 26/03/15 27/03/14 -
Price 0.12 0.085 0.255 0.925 0.78 0.235 0.165 -
P/RPS 8.68 2.92 0.09 0.32 0.29 0.11 0.07 123.22%
P/EPS 1.19 -0.44 -1.08 7.36 8.10 -24.52 -5.11 -
EY 84.05 -227.09 -92.44 13.59 12.35 -4.08 -19.57 -
DY 0.00 0.00 176.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.52 0.36 0.98 0.98 0.34 0.24 19.52%

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