[BNASTRA] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 185.1%
YoY- -95.43%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 329,006 301,421 300,866 310,231 323,329 328,484 314,045 0.77%
PBT -2,332 -8,519 -15,189 2,076 3,848 9,488 972 -
Tax 105 187 1,177 -2,063 1,351 -1,511 -1,267 -
NP -2,227 -8,332 -14,012 13 5,199 7,977 -295 40.01%
-
NP to SH -2,253 -7,719 -14,303 217 4,748 7,058 -1,277 9.91%
-
Tax Rate - - - 99.37% -35.11% 15.93% 130.35% -
Total Cost 331,233 309,753 314,878 310,218 318,130 320,507 314,340 0.87%
-
Net Worth 85,246 87,289 98,702 105,826 113,507 108,085 100,726 -2.74%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - 55 - 5,076 -
Div Payout % - - - - 1.18% - 0.00% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 85,246 87,289 98,702 105,826 113,507 108,085 100,726 -2.74%
NOSH 140,000 139,999 140,582 131,428 140,740 140,225 139,897 0.01%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -0.68% -2.76% -4.66% 0.00% 1.61% 2.43% -0.09% -
ROE -2.64% -8.84% -14.49% 0.21% 4.18% 6.53% -1.27% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 235.00 215.30 214.01 236.05 229.73 234.25 224.48 0.76%
EPS -1.61 -5.51 -10.17 0.17 3.37 5.03 -0.91 9.96%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 3.60 -
NAPS 0.6089 0.6235 0.7021 0.8052 0.8065 0.7708 0.72 -2.75%
Adjusted Per Share Value based on latest NOSH - 131,428
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 30.21 27.67 27.62 28.48 29.69 30.16 28.83 0.78%
EPS -0.21 -0.71 -1.31 0.02 0.44 0.65 -0.12 9.76%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.47 -
NAPS 0.0783 0.0801 0.0906 0.0972 0.1042 0.0992 0.0925 -2.73%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.17 0.15 0.19 0.35 0.41 0.70 0.36 -
P/RPS 0.07 0.07 0.09 0.15 0.18 0.30 0.16 -12.85%
P/EPS -10.56 -2.72 -1.87 211.98 12.15 13.91 -39.44 -19.70%
EY -9.47 -36.76 -53.55 0.47 8.23 7.19 -2.54 24.49%
DY 0.00 0.00 0.00 0.00 0.10 0.00 10.00 -
P/NAPS 0.28 0.24 0.27 0.43 0.51 0.91 0.50 -9.20%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 24/09/12 26/09/11 28/09/10 17/09/09 26/09/08 26/09/07 28/09/06 -
Price 0.16 0.12 0.17 0.31 0.30 0.85 0.34 -
P/RPS 0.07 0.06 0.08 0.13 0.13 0.36 0.15 -11.91%
P/EPS -9.94 -2.18 -1.67 187.76 8.89 16.89 -37.25 -19.74%
EY -10.06 -45.95 -59.85 0.53 11.25 5.92 -2.68 24.63%
DY 0.00 0.00 0.00 0.00 0.13 0.00 10.59 -
P/NAPS 0.26 0.19 0.24 0.38 0.37 1.10 0.47 -9.38%

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