[BNASTRA] YoY TTM Result on 31-Jan-2011 [#3]

Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 60.79%
YoY- 51.59%
Quarter Report
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Revenue 345,766 386,621 293,847 310,117 308,447 309,453 330,853 0.73%
PBT -5,184 6,385 -9,816 -4,288 -960 3,389 9,293 -
Tax -4,327 105 -14 -174 -1,966 1,554 -831 31.62%
NP -9,511 6,490 -9,830 -4,462 -2,926 4,943 8,462 -
-
NP to SH -9,166 6,575 -9,397 -4,794 -2,278 4,561 8,143 -
-
Tax Rate - -1.64% - - - -45.85% 8.94% -
Total Cost 355,277 380,131 303,677 314,579 311,373 304,510 322,391 1.63%
-
Net Worth 93,198 92,652 86,442 87,020 110,788 112,533 108,186 -2.45%
Dividend
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - 55 - -
Div Payout % - - - - - 1.23% - -
Equity
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 93,198 92,652 86,442 87,020 110,788 112,533 108,186 -2.45%
NOSH 140,000 140,000 140,625 139,971 139,920 140,754 139,253 0.08%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -2.75% 1.68% -3.35% -1.44% -0.95% 1.60% 2.56% -
ROE -9.83% 7.10% -10.87% -5.51% -2.06% 4.05% 7.53% -
Per Share
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 246.98 276.16 208.96 221.56 220.45 219.85 237.59 0.64%
EPS -6.55 4.70 -6.68 -3.42 -1.63 3.24 5.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.6657 0.6618 0.6147 0.6217 0.7918 0.7995 0.7769 -2.53%
Adjusted Per Share Value based on latest NOSH - 139,971
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
RPS 69.47 77.67 59.04 62.30 61.97 62.17 66.47 0.73%
EPS -1.84 1.32 -1.89 -0.96 -0.46 0.92 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1872 0.1861 0.1737 0.1748 0.2226 0.2261 0.2174 -2.45%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 31/01/11 30/10/09 31/10/08 31/10/07 -
Price 0.175 0.15 0.15 0.20 0.29 0.22 1.74 -
P/RPS 0.07 0.05 0.07 0.09 0.13 0.10 0.73 -32.32%
P/EPS -2.67 3.19 -2.24 -5.84 -17.81 6.79 29.76 -
EY -37.41 31.31 -44.55 -17.12 -5.61 14.73 3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.18 0.00 -
P/NAPS 0.26 0.23 0.24 0.32 0.37 0.28 2.24 -30.13%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/01/11 31/10/09 31/10/08 31/10/07 CAGR
Date 13/12/13 13/12/12 19/12/11 30/03/11 10/12/09 23/12/08 26/12/07 -
Price 0.17 0.14 0.17 0.20 0.30 0.19 0.63 -
P/RPS 0.07 0.05 0.08 0.09 0.14 0.09 0.27 -20.13%
P/EPS -2.60 2.98 -2.54 -5.84 -18.43 5.86 10.77 -
EY -38.51 33.55 -39.31 -17.12 -5.43 17.05 9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
P/NAPS 0.26 0.21 0.28 0.32 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