[BNASTRA] YoY Cumulative 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- 18.22%
YoY- -222.74%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 300,314 267,911 224,332 232,317 302,748 217,596 233,867 4.25%
PBT 13,940 7,445 -2,401 -6,904 5,182 -8,401 -2,872 -
Tax -1,588 -394 -68 -70 -14 -14 -174 44.51%
NP 12,352 7,051 -2,469 -6,974 5,168 -8,415 -3,046 -
-
NP to SH 12,760 7,596 -1,970 -6,854 5,584 -8,049 -3,227 -
-
Tax Rate 11.39% 5.29% - - 0.27% - - -
Total Cost 287,962 260,860 226,801 239,291 297,580 226,011 236,913 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 10.16% 7.22% -2.09% -7.36% 6.03% -9.35% -3.28% -
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 214.51 191.37 160.24 166.09 216.25 155.45 167.41 4.21%
EPS 9.11 5.43 -1.41 -4.90 3.99 -5.75 -2.31 -
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 27.57 24.59 20.59 21.33 27.79 19.98 21.47 4.25%
EPS 1.17 0.70 -0.18 -0.63 0.51 -0.74 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.0966 0.0865 0.0855 0.0851 0.079 0.0903 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 0.33 0.16 0.14 0.11 0.07 0.10 0.11 20.07%
P/EPS 7.79 5.62 -15.63 -3.57 3.76 -2.61 -7.79 -
EY 12.84 17.79 -6.40 -28.00 26.59 -38.33 -12.83 -
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 0.35 0.19 0.12 0.10 0.06 0.11 0.11 21.25%
P/EPS 8.34 6.82 -13.86 -3.47 3.51 -2.96 -8.23 -
EY 11.99 14.66 -7.22 -28.82 28.49 -33.82 -12.16 -
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