[BNASTRA] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -154.83%
YoY- -66.73%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 310,624 324,287 321,621 306,126 321,396 297,887 283,489 6.30%
PBT 15,264 -1,465 -2,629 -7,160 -144 2,063 -1,308 -
Tax -2,456 -1,745 -2,690 -1,960 -2,484 -633 -1,258 56.39%
NP 12,808 -3,210 -5,320 -9,120 -2,628 1,430 -2,566 -
-
NP to SH 10,984 -4,230 -7,026 -10,234 -4,016 778 -3,637 -
-
Tax Rate 16.09% - - - - 30.68% - -
Total Cost 297,816 327,497 326,941 315,246 324,024 296,457 286,055 2.73%
-
Net Worth 104,852 102,050 100,914 100,662 104,583 106,538 93,589 7.89%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - 2,523 3,076 -
Div Payout % - - - - - 324.33% 0.00% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 104,852 102,050 100,914 100,662 104,583 106,538 93,589 7.89%
NOSH 140,102 139,929 140,159 139,808 139,444 140,181 128,205 6.11%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.12% -0.99% -1.65% -2.98% -0.82% 0.48% -0.91% -
ROE 10.48% -4.15% -6.96% -10.17% -3.84% 0.73% -3.89% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 221.71 231.75 229.47 218.96 230.48 212.50 221.12 0.17%
EPS 7.84 -3.02 -5.01 -7.32 -2.88 0.56 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 1.80 2.40 -
NAPS 0.7484 0.7293 0.72 0.72 0.75 0.76 0.73 1.67%
Adjusted Per Share Value based on latest NOSH - 139,897
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 28.52 29.77 29.53 28.11 29.51 27.35 26.03 6.29%
EPS 1.01 -0.39 -0.65 -0.94 -0.37 0.07 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.28 -
NAPS 0.0963 0.0937 0.0927 0.0924 0.096 0.0978 0.0859 7.93%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.95 0.49 0.35 0.36 0.34 0.34 0.44 -
P/RPS 0.43 0.21 0.15 0.16 0.15 0.16 0.20 66.81%
P/EPS 12.12 -16.21 -6.98 -4.92 -11.81 61.26 -15.51 -
EY 8.25 -6.17 -14.32 -20.33 -8.47 1.63 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 5.29 5.45 -
P/NAPS 1.27 0.67 0.49 0.50 0.45 0.45 0.60 65.08%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 30/12/05 -
Price 0.68 0.68 0.42 0.34 0.38 0.34 0.34 -
P/RPS 0.31 0.29 0.18 0.16 0.16 0.16 0.15 62.46%
P/EPS 8.67 -22.49 -8.38 -4.64 -13.19 61.26 -11.98 -
EY 11.53 -4.45 -11.94 -21.53 -7.58 1.63 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 5.29 7.06 -
P/NAPS 0.91 0.93 0.58 0.47 0.51 0.45 0.47 55.53%

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