[BNASTRA] YoY TTM Result on 31-Oct-2018 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
17-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -7.75%
YoY- -560.01%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 12,039 2,989 1,519 91,253 400,557 409,626 353,118 -43.02%
PBT -2,433 -5,127 -9,148 -50,208 11,646 22,234 8,204 -
Tax -1,337 -913 -1,172 -122 -1,892 -3,777 -445 20.10%
NP -3,770 -6,040 -10,320 -50,330 9,754 18,457 7,759 -
-
NP to SH -2,649 -4,423 -3,820 -48,927 10,636 19,056 8,224 -
-
Tax Rate - - - - 16.25% 16.99% 5.42% -
Total Cost 15,809 9,029 11,839 141,583 390,803 391,169 345,359 -40.16%
-
Net Worth 8,414 11,395 27,496 24,822 137,717 125,580 105,224 -34.33%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - 63,000 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 8,414 11,395 27,496 24,822 137,717 125,580 105,224 -34.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin -31.31% -202.07% -679.39% -55.15% 2.44% 4.51% 2.20% -
ROE -31.48% -38.81% -13.89% -197.11% 7.72% 15.17% 7.82% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 8.60 2.14 1.09 65.18 286.11 292.59 252.23 -43.02%
EPS -1.89 -3.16 -2.73 -34.95 7.60 13.61 5.87 -
DPS 0.00 0.00 0.00 45.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0814 0.1964 0.1773 0.9837 0.897 0.7516 -34.33%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 2.42 0.60 0.31 18.33 80.47 82.30 70.94 -43.02%
EPS -0.53 -0.89 -0.77 -9.83 2.14 3.83 1.65 -
DPS 0.00 0.00 0.00 12.66 0.00 0.00 0.00 -
NAPS 0.0169 0.0229 0.0552 0.0499 0.2767 0.2523 0.2114 -34.34%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.09 0.13 0.08 0.13 0.815 0.71 0.305 -
P/RPS 1.05 6.09 7.37 0.20 0.28 0.24 0.12 43.50%
P/EPS -4.76 -4.11 -2.93 -0.37 10.73 5.22 5.19 -
EY -21.02 -24.30 -34.11 -268.83 9.32 19.17 19.26 -
DY 0.00 0.00 0.00 346.15 0.00 0.00 0.00 -
P/NAPS 1.50 1.60 0.41 0.73 0.83 0.79 0.41 24.10%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 15/12/21 29/12/20 19/12/19 17/12/18 22/12/17 15/12/16 17/12/15 -
Price 0.09 0.145 0.08 0.11 0.715 0.76 0.37 -
P/RPS 1.05 6.79 7.37 0.17 0.25 0.26 0.15 38.26%
P/EPS -4.76 -4.59 -2.93 -0.31 9.41 5.58 6.30 -
EY -21.02 -21.79 -34.11 -317.71 10.63 17.91 15.88 -
DY 0.00 0.00 0.00 409.09 0.00 0.00 0.00 -
P/NAPS 1.50 1.78 0.41 0.62 0.73 0.85 0.49 20.47%

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