[BNASTRA] YoY Quarter Result on 31-Jan-2013 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -130.92%
YoY- -333.3%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Revenue 109,312 85,206 82,715 113,449 83,873 75,962 86,988 3.31%
PBT 8,295 759 1,712 1,720 1,202 -10,355 -1,087 -
Tax -2,189 -51 413 -4,257 119 1,610 -173 43.67%
NP 6,106 708 2,125 -2,537 1,321 -8,745 -1,260 -
-
NP to SH 6,297 628 2,332 -2,312 991 -8,782 -1,136 -
-
Tax Rate 26.39% 6.72% -24.12% 247.50% -9.90% - - -
Total Cost 103,206 84,498 80,590 115,986 82,552 84,707 88,248 2.26%
-
Net Worth 111,330 97,103 95,689 99,990 87,213 101,476 112,407 -0.13%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Net Worth 111,330 97,103 95,689 99,990 87,213 101,476 112,407 -0.13%
NOSH 140,000 140,000 140,000 140,000 140,281 140,044 140,246 -0.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
NP Margin 5.59% 0.83% 2.57% -2.24% 1.58% -11.51% -1.45% -
ROE 5.66% 0.65% 2.44% -2.31% 1.14% -8.65% -1.01% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
RPS 78.12 60.86 59.08 80.96 59.79 54.24 62.02 3.35%
EPS 4.50 0.45 1.67 -1.65 0.71 -6.27 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.6936 0.6835 0.7136 0.6217 0.7246 0.8015 -0.10%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
RPS 10.04 7.82 7.59 10.42 7.70 6.97 7.99 3.31%
EPS 0.58 0.06 0.21 -0.21 0.09 -0.81 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.0892 0.0879 0.0918 0.0801 0.0932 0.1032 -0.13%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 29/01/10 30/01/09 -
Price 0.635 0.225 0.17 0.135 0.17 0.32 0.22 -
P/RPS 0.82 0.37 0.29 0.17 0.28 0.59 0.35 12.92%
P/EPS 15.18 50.16 10.21 -8.85 24.06 -5.10 -27.16 -
EY 6.59 1.99 9.80 -11.30 4.16 -19.60 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.32 0.25 0.19 0.27 0.44 0.27 16.77%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Date 28/03/16 26/03/15 27/03/14 21/03/13 23/03/12 25/03/10 27/03/09 -
Price 0.78 0.235 0.165 0.17 0.16 0.32 0.17 -
P/RPS 1.00 0.39 0.28 0.21 0.27 0.59 0.27 20.55%
P/EPS 18.65 52.39 9.91 -11.15 22.65 -5.10 -20.99 -
EY 5.36 1.91 10.10 -8.97 4.42 -19.60 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.34 0.24 0.24 0.26 0.44 0.21 24.60%

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