[BNASTRA] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -185.1%
YoY- -239.41%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 409,626 353,118 307,046 345,766 386,621 293,847 309,828 4.75%
PBT 22,234 8,204 -690 -5,184 6,385 -9,816 -13,227 -
Tax -3,777 -445 346 -4,327 105 -14 1,436 -
NP 18,457 7,759 -344 -9,511 6,490 -9,830 -11,791 -
-
NP to SH 19,056 8,224 362 -9,166 6,575 -9,397 -12,226 -
-
Tax Rate 16.99% 5.42% - - -1.64% - - -
Total Cost 391,169 345,359 307,390 355,277 380,131 303,677 321,619 3.31%
-
Net Worth 125,580 105,224 94,206 93,198 92,652 86,442 100,382 3.79%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 125,580 105,224 94,206 93,198 92,652 86,442 100,382 3.79%
NOSH 140,000 140,000 140,000 140,000 140,000 140,625 142,608 -0.30%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.51% 2.20% -0.11% -2.75% 1.68% -3.35% -3.81% -
ROE 15.17% 7.82% 0.38% -9.83% 7.10% -10.87% -12.18% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 292.59 252.23 219.32 246.98 276.16 208.96 217.26 5.08%
EPS 13.61 5.87 0.26 -6.55 4.70 -6.68 -8.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.897 0.7516 0.6729 0.6657 0.6618 0.6147 0.7039 4.11%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 37.60 32.42 28.19 31.74 35.49 26.98 28.44 4.75%
EPS 1.75 0.75 0.03 -0.84 0.60 -0.86 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.0966 0.0865 0.0856 0.0851 0.0794 0.0922 3.79%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.71 0.305 0.22 0.175 0.15 0.15 0.18 -
P/RPS 0.24 0.12 0.10 0.07 0.05 0.07 0.08 20.07%
P/EPS 5.22 5.19 85.08 -2.67 3.19 -2.24 -2.10 -
EY 19.17 19.26 1.18 -37.41 31.31 -44.55 -47.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.41 0.33 0.26 0.23 0.24 0.26 20.32%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 17/12/15 18/12/14 13/12/13 13/12/12 19/12/11 17/12/10 -
Price 0.76 0.37 0.195 0.17 0.14 0.17 0.19 -
P/RPS 0.26 0.15 0.09 0.07 0.05 0.08 0.09 19.32%
P/EPS 5.58 6.30 75.41 -2.60 2.98 -2.54 -2.22 -
EY 17.91 15.88 1.33 -38.51 33.55 -39.31 -45.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.49 0.29 0.26 0.21 0.28 0.27 21.04%

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