[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 40.74%
YoY- -133.39%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 306,126 321,396 297,887 283,489 273,810 284,564 361,506 -10.52%
PBT -7,160 -144 2,063 -1,308 -3,834 -11,700 17,753 -
Tax -1,960 -2,484 -633 -1,258 -1,934 -1,172 -1,494 19.90%
NP -9,120 -2,628 1,430 -2,566 -5,768 -12,872 16,259 -
-
NP to SH -10,234 -4,016 778 -3,637 -6,138 -12,872 16,259 -
-
Tax Rate - - 30.68% - - - 8.42% -
Total Cost 315,246 324,024 296,457 286,055 279,578 297,436 345,247 -5.89%
-
Net Worth 100,662 104,583 106,538 93,589 97,294 104,934 79,660 16.93%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 2,523 3,076 4,670 13,991 - -
Div Payout % - - 324.33% 0.00% 0.00% 0.00% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 100,662 104,583 106,538 93,589 97,294 104,934 79,660 16.93%
NOSH 139,808 139,444 140,181 128,205 129,726 139,913 102,129 23.35%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -2.98% -0.82% 0.48% -0.91% -2.11% -4.52% 4.50% -
ROE -10.17% -3.84% 0.73% -3.89% -6.31% -12.27% 20.41% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 218.96 230.48 212.50 221.12 211.07 203.39 353.97 -27.46%
EPS -7.32 -2.88 0.56 -2.60 -4.38 -9.20 15.92 -
DPS 0.00 0.00 1.80 2.40 3.60 10.00 0.00 -
NAPS 0.72 0.75 0.76 0.73 0.75 0.75 0.78 -5.21%
Adjusted Per Share Value based on latest NOSH - 142,083
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 28.16 29.57 27.40 26.08 25.19 26.18 33.26 -10.53%
EPS -0.94 -0.37 0.07 -0.33 -0.56 -1.18 1.50 -
DPS 0.00 0.00 0.23 0.28 0.43 1.29 0.00 -
NAPS 0.0926 0.0962 0.098 0.0861 0.0895 0.0965 0.0733 16.91%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.36 0.34 0.34 0.44 0.69 0.76 0.81 -
P/RPS 0.16 0.15 0.16 0.20 0.33 0.37 0.23 -21.54%
P/EPS -4.92 -11.81 61.26 -15.51 -14.58 -8.26 5.09 -
EY -20.33 -8.47 1.63 -6.45 -6.86 -12.11 19.65 -
DY 0.00 0.00 5.29 5.45 5.22 13.16 0.00 -
P/NAPS 0.50 0.45 0.45 0.60 0.92 1.01 1.04 -38.71%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 28/06/06 29/03/06 30/12/05 30/09/05 29/06/05 31/03/05 -
Price 0.34 0.38 0.34 0.34 0.56 0.73 0.88 -
P/RPS 0.16 0.16 0.16 0.15 0.27 0.36 0.25 -25.79%
P/EPS -4.64 -13.19 61.26 -11.98 -11.84 -7.93 5.53 -
EY -21.53 -7.58 1.63 -8.34 -8.45 -12.60 18.09 -
DY 0.00 0.00 5.29 7.06 6.43 13.70 0.00 -
P/NAPS 0.47 0.51 0.45 0.47 0.75 0.97 1.13 -44.36%

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