[BNASTRA] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 96.3%
YoY- -144.57%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 79,603 77,656 83,071 88,154 72,714 80,349 85,270 -4.49%
PBT 3,551 3,816 512 1,609 -3,544 -36 3,616 -1.20%
Tax -307 -614 448 -1,038 -360 -621 -309 -0.43%
NP 3,244 3,202 960 571 -3,904 -657 3,307 -1.27%
-
NP to SH 3,141 2,746 1,323 -152 -4,113 -1,004 3,499 -6.96%
-
Tax Rate 8.65% 16.09% -87.50% 64.51% - - 8.55% -
Total Cost 76,359 74,454 82,111 87,583 76,618 81,006 81,963 -4.62%
-
Net Worth 108,085 104,852 101,662 99,490 100,726 104,583 106,369 1.07%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - 2,519 -
Div Payout % - - - - - - 72.00% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 108,085 104,852 101,662 99,490 100,726 104,583 106,369 1.07%
NOSH 140,225 140,102 139,263 138,181 139,897 139,444 139,960 0.12%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.08% 4.12% 1.16% 0.65% -5.37% -0.82% 3.88% -
ROE 2.91% 2.62% 1.30% -0.15% -4.08% -0.96% 3.29% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 56.77 55.43 59.65 63.80 51.98 57.62 60.92 -4.60%
EPS 2.24 1.96 0.95 -0.11 -2.94 -0.72 2.50 -7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.7708 0.7484 0.73 0.72 0.72 0.75 0.76 0.94%
Adjusted Per Share Value based on latest NOSH - 138,181
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 7.32 7.14 7.64 8.11 6.69 7.39 7.84 -4.48%
EPS 0.29 0.25 0.12 -0.01 -0.38 -0.09 0.32 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0994 0.0965 0.0935 0.0915 0.0927 0.0962 0.0979 1.02%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.70 0.95 0.49 0.35 0.36 0.34 0.34 -
P/RPS 1.23 1.71 0.82 0.55 0.69 0.59 0.56 69.21%
P/EPS 31.25 48.47 51.58 -318.18 -12.24 -47.22 13.60 74.39%
EY 3.20 2.06 1.94 -0.31 -8.17 -2.12 7.35 -42.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 0.91 1.27 0.67 0.49 0.50 0.45 0.45 60.12%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 27/06/07 29/03/07 28/12/06 28/09/06 28/06/06 29/03/06 -
Price 0.85 0.68 0.68 0.42 0.34 0.38 0.34 -
P/RPS 1.50 1.23 1.14 0.66 0.65 0.66 0.56 93.22%
P/EPS 37.95 34.69 71.58 -381.82 -11.56 -52.78 13.60 98.57%
EY 2.64 2.88 1.40 -0.26 -8.65 -1.89 7.35 -49.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 1.10 0.91 0.93 0.58 0.47 0.51 0.45 81.75%

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