[BNASTRA] YoY TTM Result on 30-Apr-2014 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 69.79%
YoY- -139.12%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 390,444 397,606 319,526 318,607 419,826 300,785 309,288 3.95%
PBT 15,509 20,033 1,090 -2,243 7,278 -5,037 -8,884 -
Tax -1,355 -3,292 -171 366 -4,311 119 -188 38.94%
NP 14,154 16,741 919 -1,877 2,967 -4,918 -9,072 -
-
NP to SH 14,753 17,398 1,331 -1,366 3,492 -4,874 -8,845 -
-
Tax Rate 8.74% 16.43% 15.69% - 59.23% - - -
Total Cost 376,290 380,865 318,607 320,484 416,859 305,703 318,360 2.82%
-
Net Worth 134,680 117,936 98,853 95,354 95,997 82,851 88,038 7.33%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 134,680 117,936 98,853 95,354 95,997 82,851 88,038 7.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,637 -0.07%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.63% 4.21% 0.29% -0.59% 0.71% -1.64% -2.93% -
ROE 10.95% 14.75% 1.35% -1.43% 3.64% -5.88% -10.05% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 278.89 284.00 228.23 227.58 299.88 214.85 219.92 4.03%
EPS 10.54 12.43 0.95 -0.98 2.49 -3.48 -6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.962 0.8424 0.7061 0.6811 0.6857 0.5918 0.626 7.41%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 35.84 36.50 29.33 29.25 38.54 27.61 28.39 3.95%
EPS 1.35 1.60 0.12 -0.13 0.32 -0.45 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1236 0.1083 0.0907 0.0875 0.0881 0.0761 0.0808 7.33%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.795 0.705 0.225 0.225 0.16 0.17 0.21 -
P/RPS 0.29 0.25 0.10 0.10 0.05 0.08 0.10 19.39%
P/EPS 7.54 5.67 23.67 -23.06 6.41 -4.88 -3.34 -
EY 13.26 17.63 4.23 -4.34 15.59 -20.48 -29.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.32 0.33 0.23 0.29 0.34 16.02%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 28/06/16 25/06/15 26/06/14 25/06/13 27/06/12 23/06/11 -
Price 1.07 0.79 0.22 0.29 0.17 0.16 0.17 -
P/RPS 0.38 0.28 0.10 0.13 0.06 0.07 0.08 29.62%
P/EPS 10.15 6.36 23.14 -29.72 6.82 -4.60 -2.70 -
EY 9.85 15.73 4.32 -3.36 14.67 -21.76 -37.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.94 0.31 0.43 0.25 0.27 0.27 26.54%

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