[BNASTRA] YoY Quarter Result on 31-Oct-2010 [#3]

Announcement Date
17-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 122.65%
YoY- 118.75%
Quarter Report
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 88,530 133,866 76,251 83,825 74,863 76,647 90,523 -0.37%
PBT 1,579 7,301 -1,416 -119 -2,081 955 1,414 1.85%
Tax 10 0 0 201 -58 -155 -358 -
NP 1,589 7,301 -1,416 82 -2,139 800 1,056 7.04%
-
NP to SH 1,527 7,478 -1,350 328 -1,749 746 933 8.54%
-
Tax Rate -0.63% 0.00% - - - 16.23% 25.32% -
Total Cost 86,941 126,565 77,667 83,743 77,002 75,847 89,467 -0.47%
-
Net Worth 93,198 92,652 86,442 100,382 110,788 112,533 108,186 -2.45%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 93,198 92,652 86,442 100,382 110,788 112,533 108,186 -2.45%
NOSH 140,000 140,000 140,625 142,608 139,920 140,754 139,253 0.08%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 1.79% 5.45% -1.86% 0.10% -2.86% 1.04% 1.17% -
ROE 1.64% 8.07% -1.56% 0.33% -1.58% 0.66% 0.86% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 63.24 95.62 54.22 58.78 53.50 54.45 65.01 -0.45%
EPS 1.09 5.34 -0.96 0.23 -1.25 0.53 0.67 8.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.6618 0.6147 0.7039 0.7918 0.7995 0.7769 -2.53%
Adjusted Per Share Value based on latest NOSH - 142,608
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 17.79 26.89 15.32 16.84 15.04 15.40 18.19 -0.36%
EPS 0.31 1.50 -0.27 0.07 -0.35 0.15 0.19 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1861 0.1737 0.2017 0.2226 0.2261 0.2174 -2.45%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.175 0.15 0.15 0.18 0.29 0.22 1.74 -
P/RPS 0.28 0.16 0.28 0.31 0.54 0.40 2.68 -31.34%
P/EPS 16.04 2.81 -15.63 78.26 -23.20 41.51 259.70 -37.10%
EY 6.23 35.61 -6.40 1.28 -4.31 2.41 0.39 58.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.24 0.26 0.37 0.28 2.24 -30.13%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 13/12/12 19/12/11 17/12/10 10/12/09 23/12/08 26/12/07 -
Price 0.17 0.14 0.17 0.19 0.30 0.19 0.63 -
P/RPS 0.27 0.15 0.31 0.32 0.56 0.35 0.97 -19.18%
P/EPS 15.59 2.62 -17.71 82.61 -24.00 35.85 94.03 -25.86%
EY 6.42 38.15 -5.65 1.21 -4.17 2.79 1.06 34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.28 0.27 0.38 0.24 0.81 -17.23%

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