[BNASTRA] QoQ Quarter Result on 31-Oct-2016 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 96.99%
YoY- 0.97%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 102,756 87,358 106,488 110,818 85,780 103,716 109,312 -4.04%
PBT 2,949 3,127 4,435 5,271 2,676 5,992 8,295 -49.84%
Tax -906 -747 201 -486 -323 -779 -2,189 -44.49%
NP 2,043 2,380 4,636 4,785 2,353 5,213 6,106 -51.83%
-
NP to SH 2,223 2,513 4,842 4,907 2,491 5,361 6,297 -50.08%
-
Tax Rate 30.72% 23.89% -4.53% 9.22% 12.07% 13.00% 26.39% -
Total Cost 100,713 84,978 101,852 106,033 83,427 98,503 103,206 -1.61%
-
Net Worth 136,836 134,680 132,397 125,580 120,567 117,936 111,330 14.75%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 136,836 134,680 132,397 125,580 120,567 117,936 111,330 14.75%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 1.99% 2.72% 4.35% 4.32% 2.74% 5.03% 5.59% -
ROE 1.62% 1.87% 3.66% 3.91% 2.07% 4.55% 5.66% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 73.40 62.40 76.06 79.16 61.27 74.08 78.12 -4.07%
EPS 1.59 1.80 3.46 3.51 1.78 3.83 4.50 -50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9774 0.962 0.9457 0.897 0.8612 0.8424 0.7956 14.72%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 9.43 8.02 9.78 10.17 7.88 9.52 10.04 -4.09%
EPS 0.20 0.23 0.44 0.45 0.23 0.49 0.58 -50.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1237 0.1216 0.1153 0.1107 0.1083 0.1022 14.74%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.86 0.795 0.86 0.71 0.77 0.705 0.635 -
P/RPS 1.17 1.27 1.13 0.90 1.26 0.95 0.82 26.76%
P/EPS 54.16 44.29 24.87 20.26 43.28 18.41 15.18 133.67%
EY 1.85 2.26 4.02 4.94 2.31 5.43 6.59 -57.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.91 0.79 0.89 0.84 0.80 6.56%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 25/09/17 22/06/17 29/03/17 15/12/16 22/09/16 28/06/16 28/03/16 -
Price 0.75 1.07 0.925 0.76 0.89 0.79 0.78 -
P/RPS 1.02 1.71 1.22 0.96 1.45 1.07 1.00 1.33%
P/EPS 47.23 59.61 26.75 21.68 50.02 20.63 18.65 85.89%
EY 2.12 1.68 3.74 4.61 2.00 4.85 5.36 -46.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.11 0.98 0.85 1.03 0.94 0.98 -14.86%

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