[BNASTRA] YoY TTM Result on 31-Jan-2009 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -73.54%
YoY- -86.61%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 416,197 301,469 297,481 309,835 334,328 324,288 297,887 4.88%
PBT 6,903 -7,198 -11,632 3,544 8,943 -1,459 2,635 14.73%
Tax -4,271 105 1,236 -2,294 977 -1,571 -1,385 17.43%
NP 2,632 -7,093 -10,396 1,250 9,920 -3,030 1,250 11.21%
-
NP to SH 3,272 -7,056 -9,902 1,207 9,016 -3,946 771 22.91%
-
Tax Rate 61.87% - - 64.73% -10.92% - 52.56% -
Total Cost 413,565 308,562 307,877 308,585 324,408 327,318 296,637 4.85%
-
Net Worth 99,903 87,213 101,476 112,407 111,196 101,662 106,369 -0.89%
Dividend
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - 27 27 - 11,245 -
Div Payout % - - - 2.32% 0.31% - 1,458.61% -
Equity
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 99,903 87,213 101,476 112,407 111,196 101,662 106,369 -0.89%
NOSH 140,000 140,000 140,044 140,246 139,922 139,263 139,960 0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 0.63% -2.35% -3.49% 0.40% 2.97% -0.93% 0.42% -
ROE 3.28% -8.09% -9.76% 1.07% 8.11% -3.88% 0.72% -
Per Share
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 297.28 214.90 212.42 220.92 238.94 232.86 212.84 4.88%
EPS 2.34 -5.03 -7.07 0.86 6.44 -2.83 0.55 22.96%
DPS 0.00 0.00 0.00 0.02 0.02 0.00 8.04 -
NAPS 0.7136 0.6217 0.7246 0.8015 0.7947 0.73 0.76 -0.89%
Adjusted Per Share Value based on latest NOSH - 140,246
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 83.62 60.57 59.77 62.25 67.17 65.15 59.85 4.88%
EPS 0.66 -1.42 -1.99 0.24 1.81 -0.79 0.15 23.55%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 2.26 -
NAPS 0.2007 0.1752 0.2039 0.2258 0.2234 0.2042 0.2137 -0.89%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/13 31/01/12 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.135 0.17 0.32 0.22 0.60 0.49 0.34 -
P/RPS 0.05 0.08 0.15 0.10 0.25 0.21 0.16 -15.29%
P/EPS 5.78 -3.38 -4.53 25.56 9.31 -17.29 61.72 -28.68%
EY 17.31 -29.59 -22.10 3.91 10.74 -5.78 1.62 40.23%
DY 0.00 0.00 0.00 0.09 0.03 0.00 23.63 -
P/NAPS 0.19 0.27 0.44 0.27 0.76 0.67 0.45 -11.58%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/13 23/03/12 25/03/10 27/03/09 27/03/08 29/03/07 29/03/06 -
Price 0.17 0.16 0.32 0.17 0.49 0.68 0.34 -
P/RPS 0.06 0.07 0.15 0.08 0.21 0.29 0.16 -13.06%
P/EPS 7.27 -3.18 -4.53 19.75 7.60 -24.00 61.72 -26.31%
EY 13.75 -31.44 -22.10 5.06 13.15 -4.17 1.62 35.70%
DY 0.00 0.00 0.00 0.12 0.04 0.00 23.63 -
P/NAPS 0.24 0.26 0.44 0.21 0.62 0.93 0.45 -8.58%

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