[BNASTRA] YoY Cumulative Quarter Result on 31-Oct-2016 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 62.49%
YoY- 67.98%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 524 3,084 294,069 300,314 267,911 224,332 232,317 -63.76%
PBT 13,451 -11,214 7,211 13,940 7,445 -2,401 -6,904 -
Tax -1,117 0 -2,093 -1,588 -394 -68 -70 58.63%
NP 12,334 -11,214 5,118 12,352 7,051 -2,469 -6,974 -
-
NP to SH 13,072 -10,131 5,794 12,760 7,596 -1,970 -6,854 -
-
Tax Rate 8.30% - 29.03% 11.39% 5.29% - - -
Total Cost -11,810 14,298 288,951 287,962 260,860 226,801 239,291 -
-
Net Worth 27,496 24,822 137,717 125,580 105,224 94,206 93,116 -18.38%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 27,496 24,822 137,717 125,580 105,224 94,206 93,116 -18.38%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 139,877 0.01%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 2,353.82% -363.62% 1.74% 4.11% 2.63% -1.10% -3.00% -
ROE 47.54% -40.81% 4.21% 10.16% 7.22% -2.09% -7.36% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.37 2.20 210.05 214.51 191.37 160.24 166.09 -63.84%
EPS 9.34 -7.24 4.14 9.11 5.43 -1.41 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1773 0.9837 0.897 0.7516 0.6729 0.6657 -18.40%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.05 0.28 27.02 27.59 24.62 20.61 21.35 -63.54%
EPS 1.20 -0.93 0.53 1.17 0.70 -0.18 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0228 0.1265 0.1154 0.0967 0.0866 0.0856 -18.37%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.08 0.13 0.815 0.71 0.305 0.22 0.175 -
P/RPS 21.37 5.90 0.39 0.33 0.16 0.14 0.11 140.56%
P/EPS 0.86 -1.80 19.69 7.79 5.62 -15.63 -3.57 -
EY 116.71 -55.66 5.08 12.84 17.79 -6.40 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.73 0.83 0.79 0.41 0.33 0.26 7.88%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 19/12/19 17/12/18 22/12/17 15/12/16 17/12/15 18/12/14 13/12/13 -
Price 0.08 0.11 0.715 0.76 0.37 0.195 0.17 -
P/RPS 21.37 4.99 0.34 0.35 0.19 0.12 0.10 144.41%
P/EPS 0.86 -1.52 17.28 8.34 6.82 -13.86 -3.47 -
EY 116.71 -65.79 5.79 11.99 14.66 -7.22 -28.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.73 0.85 0.49 0.29 0.26 7.88%

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