[BNASTRA] QoQ Quarter Result on 31-Jul-2007 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 14.38%
YoY- 176.37%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 66,325 86,546 90,523 79,603 77,656 83,071 88,154 -17.29%
PBT 2,380 162 1,414 3,551 3,816 512 1,609 29.85%
Tax -327 2,256 -358 -307 -614 448 -1,038 -53.73%
NP 2,053 2,418 1,056 3,244 3,202 960 571 134.87%
-
NP to SH 1,999 2,196 933 3,141 2,746 1,323 -152 -
-
Tax Rate 13.74% -1,392.59% 25.32% 8.65% 16.09% -87.50% 64.51% -
Total Cost 64,272 84,128 89,467 76,359 74,454 82,111 87,583 -18.65%
-
Net Worth 113,006 111,196 108,186 108,085 104,852 101,662 99,490 8.87%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 27 - - - - - -
Div Payout % - 1.27% - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 113,006 111,196 108,186 108,085 104,852 101,662 99,490 8.87%
NOSH 139,790 139,922 139,253 140,225 140,102 139,263 138,181 0.77%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 3.10% 2.79% 1.17% 4.08% 4.12% 1.16% 0.65% -
ROE 1.77% 1.97% 0.86% 2.91% 2.62% 1.30% -0.15% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 47.45 61.85 65.01 56.77 55.43 59.65 63.80 -17.92%
EPS 1.43 1.57 0.67 2.24 1.96 0.95 -0.11 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8084 0.7947 0.7769 0.7708 0.7484 0.73 0.72 8.03%
Adjusted Per Share Value based on latest NOSH - 140,225
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 6.10 7.96 8.33 7.32 7.14 7.64 8.11 -17.30%
EPS 0.18 0.20 0.09 0.29 0.25 0.12 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.1023 0.0995 0.0994 0.0965 0.0935 0.0915 8.92%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.61 0.60 1.74 0.70 0.95 0.49 0.35 -
P/RPS 1.29 0.97 2.68 1.23 1.71 0.82 0.55 76.62%
P/EPS 42.66 38.23 259.70 31.25 48.47 51.58 -318.18 -
EY 2.34 2.62 0.39 3.20 2.06 1.94 -0.31 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 2.24 0.91 1.27 0.67 0.49 32.84%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 27/06/08 27/03/08 26/12/07 26/09/07 27/06/07 29/03/07 28/12/06 -
Price 0.52 0.49 0.63 0.85 0.68 0.68 0.42 -
P/RPS 1.10 0.79 0.97 1.50 1.23 1.14 0.66 40.61%
P/EPS 36.36 31.22 94.03 37.95 34.69 71.58 -381.82 -
EY 2.75 3.20 1.06 2.64 2.88 1.40 -0.26 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.81 1.10 0.91 0.93 0.58 6.78%

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