[BNASTRA] YoY Quarter Result on 31-Oct-2008 [#3]

Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 296.32%
YoY- -20.04%
Quarter Report
View:
Show?
Quarter Result
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 76,251 83,825 74,863 76,647 90,523 88,154 75,712 0.13%
PBT -1,416 -119 -2,081 955 1,414 1,609 936 -
Tax 0 201 -58 -155 -358 -1,038 23 -
NP -1,416 82 -2,139 800 1,056 571 959 -
-
NP to SH -1,350 328 -1,749 746 933 -152 341 -
-
Tax Rate - - - 16.23% 25.32% 64.51% -2.46% -
Total Cost 77,667 83,743 77,002 75,847 89,467 87,583 74,753 0.73%
-
Net Worth 87,020 100,382 110,788 112,533 108,186 99,490 103,720 -3.28%
Dividend
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - 2,557 -
Div Payout % - - - - - - 750.00% -
Equity
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 87,020 100,382 110,788 112,533 108,186 99,490 103,720 -3.28%
NOSH 139,971 142,608 139,920 140,754 139,253 138,181 142,083 -0.28%
Ratio Analysis
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -1.86% 0.10% -2.86% 1.04% 1.17% 0.65% 1.27% -
ROE -1.55% 0.33% -1.58% 0.66% 0.86% -0.15% 0.33% -
Per Share
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 54.48 58.78 53.50 54.45 65.01 63.80 53.29 0.42%
EPS -0.96 0.23 -1.25 0.53 0.67 -0.11 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.6217 0.7039 0.7918 0.7995 0.7769 0.72 0.73 -3.00%
Adjusted Per Share Value based on latest NOSH - 140,754
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 14.04 15.44 13.79 14.12 16.67 16.23 13.94 0.13%
EPS -0.25 0.06 -0.32 0.14 0.17 -0.03 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.1603 0.1849 0.204 0.2072 0.1992 0.1832 0.191 -3.27%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/01/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.20 0.18 0.29 0.22 1.74 0.35 0.44 -
P/RPS 0.37 0.31 0.54 0.40 2.68 0.55 0.83 -14.25%
P/EPS -20.74 78.26 -23.20 41.51 259.70 -318.18 183.33 -
EY -4.82 1.28 -4.31 2.41 0.39 -0.31 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.09 -
P/NAPS 0.32 0.26 0.37 0.28 2.24 0.49 0.60 -11.27%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/03/11 17/12/10 10/12/09 23/12/08 26/12/07 28/12/06 30/12/05 -
Price 0.20 0.19 0.30 0.19 0.63 0.42 0.34 -
P/RPS 0.37 0.32 0.56 0.35 0.97 0.66 0.64 -9.90%
P/EPS -20.74 82.61 -24.00 35.85 94.03 -381.82 141.67 -
EY -4.82 1.21 -4.17 2.79 1.06 -0.26 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 0.32 0.27 0.38 0.24 0.81 0.58 0.47 -7.05%

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