[BNASTRA] QoQ Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 14.88%
YoY- -492.37%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 217,596 311,822 300,084 270,616 297,482 295,358 293,312 -18.00%
PBT -8,401 -3,829 -5,506 -7,692 -11,631 -1,701 1,608 -
Tax 16,816 -232 -750 0 1,236 -498 -630 -
NP 8,415 -4,061 -6,256 -7,692 -10,395 -2,200 978 318.25%
-
NP to SH -8,049 -4,302 -7,110 -8,428 -9,901 -1,493 1,258 -
-
Tax Rate - - - - - - 39.18% -
Total Cost 209,181 315,883 306,340 278,308 307,877 297,558 292,334 -19.95%
-
Net Worth 87,102 98,332 98,266 99,419 102,112 110,851 112,549 -15.66%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 87,102 98,332 98,266 99,419 102,112 110,851 112,549 -15.66%
NOSH 140,103 139,696 139,960 139,536 140,053 139,999 139,777 0.15%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 3.87% -1.30% -2.08% -2.84% -3.49% -0.74% 0.33% -
ROE -9.24% -4.38% -7.24% -8.48% -9.70% -1.35% 1.12% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 155.31 223.21 214.41 193.94 212.41 210.97 209.84 -18.13%
EPS -5.75 -3.08 -5.08 -6.04 -7.07 -1.07 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6217 0.7039 0.7021 0.7125 0.7291 0.7918 0.8052 -15.79%
Adjusted Per Share Value based on latest NOSH - 139,536
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 19.98 28.63 27.55 24.85 27.31 27.12 26.93 -18.00%
EPS -0.74 -0.40 -0.65 -0.77 -0.91 -0.14 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0903 0.0902 0.0913 0.0938 0.1018 0.1033 -15.62%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.20 0.18 0.19 0.24 0.32 0.29 0.35 -
P/RPS 0.13 0.08 0.09 0.12 0.15 0.14 0.17 -16.33%
P/EPS -3.48 -5.84 -3.74 -3.97 -4.53 -27.19 38.89 -
EY -28.73 -17.11 -26.74 -25.17 -22.09 -3.68 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.26 0.27 0.34 0.44 0.37 0.43 -17.83%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 17/12/10 28/09/10 24/06/10 25/03/10 10/12/09 17/09/09 -
Price 0.20 0.19 0.17 0.21 0.32 0.30 0.31 -
P/RPS 0.13 0.09 0.08 0.11 0.15 0.14 0.15 -9.07%
P/EPS -3.48 -6.17 -3.35 -3.48 -4.53 -28.13 34.44 -
EY -28.73 -16.21 -29.88 -28.76 -22.09 -3.56 2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.24 0.29 0.44 0.38 0.38 -10.79%

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