[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -78.81%
YoY- -27.2%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 309,895 222,907 146,260 66,325 334,327 247,782 157,259 56.85%
PBT 2,138 3,225 2,271 2,380 8,914 8,752 7,338 -55.88%
Tax -873 -700 -546 -327 978 -1,278 -920 -3.42%
NP 1,265 2,525 1,725 2,053 9,892 7,474 6,418 -65.96%
-
NP to SH 1,230 2,366 1,619 1,999 9,432 6,792 5,859 -64.50%
-
Tax Rate 40.83% 21.71% 24.04% 13.74% -10.97% 14.60% 12.54% -
Total Cost 308,630 220,382 144,535 64,272 324,435 240,308 150,841 60.81%
-
Net Worth 112,027 111,929 112,562 113,006 111,270 108,798 107,801 2.58%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 28 - - -
Div Payout % - - - - 0.30% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 112,027 111,929 112,562 113,006 111,270 108,798 107,801 2.58%
NOSH 139,772 139,999 139,568 139,790 140,016 140,041 139,856 -0.03%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 0.41% 1.13% 1.18% 3.10% 2.96% 3.02% 4.08% -
ROE 1.10% 2.11% 1.44% 1.77% 8.48% 6.24% 5.43% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 221.71 159.22 104.79 47.45 238.78 176.94 112.44 56.92%
EPS 0.88 1.69 1.16 1.43 6.74 4.85 4.19 -64.49%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.8015 0.7995 0.8065 0.8084 0.7947 0.7769 0.7708 2.62%
Adjusted Per Share Value based on latest NOSH - 139,790
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 28.51 20.51 13.45 6.10 30.76 22.79 14.47 56.84%
EPS 0.11 0.22 0.15 0.18 0.87 0.62 0.54 -65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.103 0.1035 0.104 0.1024 0.1001 0.0992 2.59%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.22 0.22 0.41 0.61 0.60 1.74 0.70 -
P/RPS 0.10 0.14 0.39 1.29 0.25 0.98 0.62 -70.20%
P/EPS 25.00 13.02 35.34 42.66 8.91 35.88 16.71 30.65%
EY 4.00 7.68 2.83 2.34 11.23 2.79 5.98 -23.42%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.27 0.28 0.51 0.75 0.76 2.24 0.91 -55.35%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 23/12/08 26/09/08 27/06/08 27/03/08 26/12/07 26/09/07 -
Price 0.17 0.19 0.30 0.52 0.49 0.63 0.85 -
P/RPS 0.08 0.12 0.29 1.10 0.21 0.36 0.76 -77.55%
P/EPS 19.32 11.24 25.86 36.36 7.27 12.99 20.29 -3.19%
EY 5.18 8.89 3.87 2.75 13.75 7.70 4.93 3.33%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.21 0.24 0.37 0.64 0.62 0.81 1.10 -66.67%

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