[BNASTRA] QoQ Quarter Result on 30-Apr-2015 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 195.54%
YoY- 327.17%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 109,312 109,853 74,725 83,334 85,206 83,773 67,213 38.17%
PBT 8,295 4,972 774 1,699 759 689 -2,057 -
Tax -2,189 -219 -105 -70 -51 -25 -25 1855.83%
NP 6,106 4,753 669 1,629 708 664 -2,082 -
-
NP to SH 6,297 4,860 880 1,856 628 871 -2,024 -
-
Tax Rate 26.39% 4.40% 13.57% 4.12% 6.72% 3.63% - -
Total Cost 103,206 105,100 74,056 81,705 84,498 83,109 69,295 30.32%
-
Net Worth 111,330 105,224 99,959 98,853 97,103 94,206 93,254 12.50%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 111,330 105,224 99,959 98,853 97,103 94,206 93,254 12.50%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 5.59% 4.33% 0.90% 1.95% 0.83% 0.79% -3.10% -
ROE 5.66% 4.62% 0.88% 1.88% 0.65% 0.92% -2.17% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 78.12 78.47 53.38 59.52 60.86 59.84 48.01 38.21%
EPS 4.50 3.47 0.63 1.33 0.45 0.62 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7956 0.7516 0.714 0.7061 0.6936 0.6729 0.6661 12.53%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 10.04 10.09 6.86 7.65 7.82 7.69 6.17 38.22%
EPS 0.58 0.45 0.08 0.17 0.06 0.08 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.0966 0.0918 0.0908 0.0892 0.0865 0.0856 12.50%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.635 0.305 0.345 0.225 0.225 0.22 0.265 -
P/RPS 0.82 0.39 0.65 0.38 0.37 0.37 0.55 30.41%
P/EPS 15.18 8.79 54.89 16.97 50.16 35.36 -18.33 -
EY 6.59 11.38 1.82 5.89 1.99 2.83 -5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.41 0.48 0.32 0.32 0.33 0.40 58.53%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 17/12/15 23/09/15 25/06/15 26/03/15 18/12/14 30/09/14 -
Price 0.78 0.37 0.27 0.22 0.235 0.195 0.26 -
P/RPS 1.00 0.47 0.51 0.37 0.39 0.33 0.54 50.63%
P/EPS 18.65 10.66 42.95 16.59 52.39 31.34 -17.98 -
EY 5.36 9.38 2.33 6.03 1.91 3.19 -5.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.49 0.38 0.31 0.34 0.29 0.39 84.52%

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