[BNASTRA] YoY TTM Result on 31-Oct-2007 [#3]

Announcement Date
26-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 15.37%
YoY- 560.06%
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 309,828 308,447 309,453 330,853 326,487 289,464 284,659 1.42%
PBT -13,227 -960 3,389 9,293 1,645 4,437 12,334 -
Tax 1,436 -1,966 1,554 -831 -2,328 1,594 -3,301 -
NP -11,791 -2,926 4,943 8,462 -683 6,031 9,033 -
-
NP to SH -12,226 -2,278 4,561 8,143 -1,770 5,360 8,171 -
-
Tax Rate - - -45.85% 8.94% 141.52% -35.93% 26.76% -
Total Cost 321,619 311,373 304,510 322,391 327,170 283,433 275,626 2.60%
-
Net Worth 100,382 110,788 112,533 108,186 99,490 103,720 103,712 -0.54%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - 55 - 2,519 8,726 - -
Div Payout % - - 1.23% - 0.00% 162.81% - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 100,382 110,788 112,533 108,186 99,490 103,720 103,712 -0.54%
NOSH 142,608 139,920 140,754 139,253 138,181 142,083 136,464 0.73%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -3.81% -0.95% 1.60% 2.56% -0.21% 2.08% 3.17% -
ROE -12.18% -2.06% 4.05% 7.53% -1.78% 5.17% 7.88% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 217.26 220.45 219.85 237.59 236.27 203.73 208.60 0.67%
EPS -8.57 -1.63 3.24 5.85 -1.28 3.77 5.99 -
DPS 0.00 0.00 0.04 0.00 1.80 6.14 0.00 -
NAPS 0.7039 0.7918 0.7995 0.7769 0.72 0.73 0.76 -1.26%
Adjusted Per Share Value based on latest NOSH - 139,253
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 57.06 56.80 56.99 60.93 60.13 53.31 52.42 1.42%
EPS -2.25 -0.42 0.84 1.50 -0.33 0.99 1.50 -
DPS 0.00 0.00 0.01 0.00 0.46 1.61 0.00 -
NAPS 0.1849 0.204 0.2072 0.1992 0.1832 0.191 0.191 -0.53%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.18 0.29 0.22 1.74 0.35 0.44 0.71 -
P/RPS 0.08 0.13 0.10 0.73 0.15 0.22 0.34 -21.41%
P/EPS -2.10 -17.81 6.79 29.76 -27.32 11.66 11.86 -
EY -47.63 -5.61 14.73 3.36 -3.66 8.57 8.43 -
DY 0.00 0.00 0.18 0.00 5.14 13.96 0.00 -
P/NAPS 0.26 0.37 0.28 2.24 0.49 0.60 0.93 -19.12%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 17/12/10 10/12/09 23/12/08 26/12/07 28/12/06 30/12/05 - -
Price 0.19 0.30 0.19 0.63 0.42 0.34 0.00 -
P/RPS 0.09 0.14 0.09 0.27 0.18 0.17 0.00 -
P/EPS -2.22 -18.43 5.86 10.77 -32.79 9.01 0.00 -
EY -45.12 -5.43 17.05 9.28 -3.05 11.10 0.00 -
DY 0.00 0.00 0.21 0.00 4.29 18.06 0.00 -
P/NAPS 0.27 0.38 0.24 0.81 0.58 0.47 0.00 -

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