[BNASTRA] YoY TTM Result on 30-Apr-2010 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -28.89%
YoY- -4905.1%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 419,826 300,785 309,288 286,245 322,400 322,997 321,595 4.53%
PBT 7,278 -5,037 -8,884 -14,228 1,837 7,507 2,393 20.34%
Tax -4,311 119 -188 1,392 -2,123 1,264 -1,564 18.39%
NP 2,967 -4,918 -9,072 -12,836 -286 8,771 829 23.65%
-
NP to SH 3,492 -4,874 -8,845 -12,763 -255 8,269 -196 -
-
Tax Rate 59.23% - - - 115.57% -16.84% 65.36% -
Total Cost 416,859 305,703 318,360 299,081 322,686 314,226 320,766 4.45%
-
Net Worth 95,997 82,851 88,038 99,419 113,787 113,006 104,852 -1.45%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - 55 - -
Div Payout % - - - - - 0.68% - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 95,997 82,851 88,038 99,419 113,787 113,006 104,852 -1.45%
NOSH 140,000 140,000 140,637 139,536 141,315 139,790 140,102 -0.01%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 0.71% -1.64% -2.93% -4.48% -0.09% 2.72% 0.26% -
ROE 3.64% -5.88% -10.05% -12.84% -0.22% 7.32% -0.19% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 299.88 214.85 219.92 205.14 228.14 231.06 229.54 4.55%
EPS 2.49 -3.48 -6.29 -9.15 -0.18 5.92 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.6857 0.5918 0.626 0.7125 0.8052 0.8084 0.7484 -1.44%
Adjusted Per Share Value based on latest NOSH - 139,536
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 38.55 27.62 28.40 26.28 29.60 29.66 29.53 4.53%
EPS 0.32 -0.45 -0.81 -1.17 -0.02 0.76 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0881 0.0761 0.0808 0.0913 0.1045 0.1038 0.0963 -1.47%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.16 0.17 0.21 0.24 0.21 0.61 0.95 -
P/RPS 0.05 0.08 0.10 0.12 0.09 0.26 0.41 -29.55%
P/EPS 6.41 -4.88 -3.34 -2.62 -116.38 10.31 -679.07 -
EY 15.59 -20.48 -29.95 -38.11 -0.86 9.70 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.23 0.29 0.34 0.34 0.26 0.75 1.27 -24.76%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 27/06/12 23/06/11 24/06/10 29/06/09 27/06/08 27/06/07 -
Price 0.17 0.16 0.17 0.21 0.34 0.52 0.68 -
P/RPS 0.06 0.07 0.08 0.10 0.15 0.23 0.30 -23.50%
P/EPS 6.82 -4.60 -2.70 -2.30 -188.42 8.79 -486.07 -
EY 14.67 -21.76 -37.00 -43.56 -0.53 11.38 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.25 0.27 0.27 0.29 0.42 0.64 0.91 -19.35%

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