[BNASTRA] QoQ Annualized Quarter Result on 31-Jul-2017 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- -5.77%
YoY- -39.69%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 3,068 382,238 392,092 380,228 349,432 406,802 400,418 -96.14%
PBT -9,660 -31,783 9,614 12,152 12,508 18,376 18,586 -
Tax 0 -2,215 -2,790 -3,306 -2,988 -1,387 -2,117 -
NP -9,660 -33,998 6,824 8,846 9,520 16,989 16,469 -
-
NP to SH -8,156 -33,002 7,725 9,472 10,052 17,602 17,013 -
-
Tax Rate - - 29.02% 27.21% 23.89% 7.55% 11.39% -
Total Cost 12,728 416,236 385,268 371,382 339,912 389,813 383,949 -89.74%
-
Net Worth 32,690 98,643 137,717 136,836 134,680 132,397 125,580 -59.33%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 63,000 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 32,690 98,643 137,717 136,836 134,680 132,397 125,580 -59.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -314.86% -8.89% 1.74% 2.33% 2.72% 4.18% 4.11% -
ROE -24.95% -33.46% 5.61% 6.92% 7.46% 13.29% 13.55% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 2.19 273.03 280.07 271.59 249.59 290.57 286.01 -96.14%
EPS -5.84 -23.57 5.52 6.76 7.20 12.57 12.15 -
DPS 0.00 45.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.7046 0.9837 0.9774 0.962 0.9457 0.897 -59.33%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.28 35.16 36.07 34.98 32.14 37.42 36.84 -96.16%
EPS -0.75 -3.04 0.71 0.87 0.92 1.62 1.57 -
DPS 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0907 0.1267 0.1259 0.1239 0.1218 0.1155 -59.30%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.21 0.75 0.815 0.86 0.795 0.86 0.71 -
P/RPS 9.58 0.27 0.29 0.32 0.32 0.30 0.25 1044.23%
P/EPS -3.60 -3.18 14.77 12.71 11.07 6.84 5.84 -
EY -27.74 -31.43 6.77 7.87 9.03 14.62 17.12 -
DY 0.00 60.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 0.83 0.88 0.83 0.91 0.79 9.10%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 15/12/16 -
Price 0.175 0.255 0.715 0.75 1.07 0.925 0.76 -
P/RPS 7.99 0.09 0.26 0.28 0.43 0.32 0.27 862.68%
P/EPS -3.00 -1.08 12.96 11.09 14.90 7.36 6.25 -
EY -33.29 -92.44 7.72 9.02 6.71 13.59 15.99 -
DY 0.00 176.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.36 0.73 0.77 1.11 0.98 0.85 -8.02%

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