[BNASTRA] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -50.24%
YoY- 146.37%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Revenue 377,224 309,537 315,032 416,197 301,469 297,481 309,835 2.85%
PBT 15,740 -1,643 -5,192 6,903 -7,198 -11,632 3,544 23.72%
Tax -2,583 -118 343 -4,271 105 1,236 -2,294 1.70%
NP 13,157 -1,761 -4,849 2,632 -7,093 -10,396 1,250 39.95%
-
NP to SH 13,893 -1,342 -4,522 3,272 -7,056 -9,902 1,207 41.75%
-
Tax Rate 16.41% - - 61.87% - - 64.73% -
Total Cost 364,067 311,298 319,881 413,565 308,562 307,877 308,585 2.38%
-
Net Worth 111,383 97,103 95,689 99,903 87,213 101,476 112,407 -0.13%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Div - - - - - - 27 -
Div Payout % - - - - - - 2.32% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Net Worth 111,383 97,103 95,689 99,903 87,213 101,476 112,407 -0.13%
NOSH 140,000 140,000 140,000 140,000 140,000 140,044 140,246 -0.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
NP Margin 3.49% -0.57% -1.54% 0.63% -2.35% -3.49% 0.40% -
ROE 12.47% -1.38% -4.73% 3.28% -8.09% -9.76% 1.07% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
RPS 269.45 221.10 225.02 297.28 214.90 212.42 220.92 2.87%
EPS 9.92 -0.96 -3.23 2.34 -5.03 -7.07 0.86 41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.7956 0.6936 0.6835 0.7136 0.6217 0.7246 0.8015 -0.10%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
RPS 34.63 28.42 28.92 38.21 27.67 27.31 28.44 2.85%
EPS 1.28 -0.12 -0.42 0.30 -0.65 -0.91 0.11 41.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.0891 0.0878 0.0917 0.0801 0.0932 0.1032 -0.12%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 29/01/10 30/01/09 -
Price 0.635 0.225 0.17 0.135 0.17 0.32 0.22 -
P/RPS 0.24 0.10 0.08 0.05 0.08 0.15 0.10 13.31%
P/EPS 6.40 -23.47 -5.26 5.78 -3.38 -4.53 25.56 -17.94%
EY 15.63 -4.26 -19.00 17.31 -29.59 -22.10 3.91 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
P/NAPS 0.80 0.32 0.25 0.19 0.27 0.44 0.27 16.77%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/10 31/01/09 CAGR
Date 28/03/16 26/03/15 27/03/14 21/03/13 23/03/12 25/03/10 27/03/09 -
Price 0.78 0.235 0.165 0.17 0.16 0.32 0.17 -
P/RPS 0.29 0.11 0.07 0.06 0.07 0.15 0.08 20.19%
P/EPS 7.86 -24.52 -5.11 7.27 -3.18 -4.53 19.75 -12.32%
EY 12.72 -4.08 -19.58 13.75 -31.44 -22.10 5.06 14.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.98 0.34 0.24 0.24 0.26 0.44 0.21 24.60%

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