[BNASTRA] QoQ Annualized Quarter Result on 31-Jan-2017 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 3.46%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 392,092 380,228 349,432 406,802 400,418 378,992 414,864 -3.68%
PBT 9,614 12,152 12,508 18,376 18,586 17,338 23,968 -45.51%
Tax -2,790 -3,306 -2,988 -1,387 -2,117 -2,204 -3,116 -7.08%
NP 6,824 8,846 9,520 16,989 16,469 15,134 20,852 -52.41%
-
NP to SH 7,725 9,472 10,052 17,602 17,013 15,706 21,044 -48.63%
-
Tax Rate 29.02% 27.21% 23.89% 7.55% 11.39% 12.71% 13.00% -
Total Cost 385,268 371,382 339,912 389,813 383,949 363,858 394,012 -1.48%
-
Net Worth 137,717 136,836 134,680 132,397 125,580 120,567 115,714 12.26%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 137,717 136,836 134,680 132,397 125,580 120,567 115,714 12.26%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 137,362 1.27%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 1.74% 2.33% 2.72% 4.18% 4.11% 3.99% 5.03% -
ROE 5.61% 6.92% 7.46% 13.29% 13.55% 13.03% 18.19% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 280.07 271.59 249.59 290.57 286.01 270.71 302.02 -4.89%
EPS 5.52 6.76 7.20 12.57 12.15 11.22 15.32 -49.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9837 0.9774 0.962 0.9457 0.897 0.8612 0.8424 10.85%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 36.00 34.91 32.08 37.35 36.76 34.80 38.09 -3.68%
EPS 0.71 0.87 0.92 1.62 1.56 1.44 1.93 -48.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.1256 0.1237 0.1216 0.1153 0.1107 0.1062 12.27%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.815 0.86 0.795 0.86 0.71 0.77 0.705 -
P/RPS 0.29 0.32 0.32 0.30 0.25 0.28 0.23 16.66%
P/EPS 14.77 12.71 11.07 6.84 5.84 6.86 4.60 117.18%
EY 6.77 7.87 9.03 14.62 17.12 14.57 21.73 -53.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.83 0.91 0.79 0.89 0.84 -0.79%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 22/12/17 25/09/17 22/06/17 29/03/17 15/12/16 22/09/16 28/06/16 -
Price 0.715 0.75 1.07 0.925 0.76 0.89 0.79 -
P/RPS 0.26 0.28 0.43 0.32 0.27 0.33 0.26 0.00%
P/EPS 12.96 11.09 14.90 7.36 6.25 7.93 5.16 84.46%
EY 7.72 9.02 6.71 13.59 15.99 12.61 19.39 -45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 1.11 0.98 0.85 1.03 0.94 -15.47%

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