[BNASTRA] YoY Quarter Result on 31-Jul-2013 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -10.95%
YoY- -291.74%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 85,780 74,725 67,213 74,017 102,741 74,520 82,387 0.67%
PBT 2,676 774 -2,057 -4,500 2,240 -465 -830 -
Tax -323 -105 -25 -40 -14 0 -375 -2.45%
NP 2,353 669 -2,082 -4,540 2,226 -465 -1,205 -
-
NP to SH 2,491 880 -2,024 -4,408 2,299 -322 -1,448 -
-
Tax Rate 12.07% 13.57% - - 0.62% - - -
Total Cost 83,427 74,056 69,295 78,557 100,515 74,985 83,592 -0.03%
-
Net Worth 120,567 99,959 93,254 91,784 85,246 87,289 98,702 3.38%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 120,567 99,959 93,254 91,784 85,246 87,289 98,702 3.38%
NOSH 140,000 140,000 140,000 140,000 140,000 139,999 140,582 -0.06%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 2.74% 0.90% -3.10% -6.13% 2.17% -0.62% -1.46% -
ROE 2.07% 0.88% -2.17% -4.80% 2.70% -0.37% -1.47% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 61.27 53.38 48.01 52.87 73.39 53.23 58.60 0.74%
EPS 1.78 0.63 -1.45 -3.15 1.64 -0.23 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8612 0.714 0.6661 0.6556 0.6089 0.6235 0.7021 3.45%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 7.87 6.86 6.17 6.79 9.43 6.84 7.56 0.67%
EPS 0.23 0.08 -0.19 -0.40 0.21 -0.03 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.0918 0.0856 0.0843 0.0783 0.0801 0.0906 3.39%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.77 0.345 0.265 0.18 0.17 0.15 0.19 -
P/RPS 1.26 0.65 0.55 0.34 0.23 0.28 0.32 25.63%
P/EPS 43.28 54.89 -18.33 -5.72 10.35 -65.22 -18.45 -
EY 2.31 1.82 -5.46 -17.49 9.66 -1.53 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.48 0.40 0.27 0.28 0.24 0.27 21.97%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 22/09/16 23/09/15 30/09/14 26/09/13 24/09/12 26/09/11 28/09/10 -
Price 0.89 0.27 0.26 0.165 0.16 0.12 0.17 -
P/RPS 1.45 0.51 0.54 0.31 0.22 0.23 0.29 30.73%
P/EPS 50.02 42.95 -17.98 -5.24 9.74 -52.17 -16.50 -
EY 2.00 2.33 -5.56 -19.08 10.26 -1.92 -6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.38 0.39 0.25 0.26 0.19 0.24 27.45%

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