[BNASTRA] QoQ Quarter Result on 31-Oct-2017 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -52.41%
YoY- -78.44%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 929 767 88,169 103,955 102,756 87,358 106,488 -95.79%
PBT -6,001 -2,415 -38,994 1,135 2,949 3,127 4,435 -
Tax 0 0 -122 -440 -906 -747 201 -
NP -6,001 -2,415 -39,116 695 2,043 2,380 4,636 -
-
NP to SH -5,632 -2,039 -38,796 1,058 2,223 2,513 4,842 -
-
Tax Rate - - - 38.77% 30.72% 23.89% -4.53% -
Total Cost 6,930 3,182 127,285 103,260 100,713 84,978 101,852 -83.41%
-
Net Worth 27,174 32,690 98,643 137,717 136,836 134,680 132,397 -65.30%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - 63,000 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 27,174 32,690 98,643 137,717 136,836 134,680 132,397 -65.30%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -645.96% -314.86% -44.36% 0.67% 1.99% 2.72% 4.35% -
ROE -20.73% -6.24% -39.33% 0.77% 1.62% 1.87% 3.66% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.66 0.55 62.98 74.25 73.40 62.40 76.06 -95.81%
EPS -4.02 -1.46 -27.71 0.76 1.59 1.80 3.46 -
DPS 0.00 0.00 45.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.2335 0.7046 0.9837 0.9774 0.962 0.9457 -65.30%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 0.09 0.07 8.11 9.56 9.45 8.04 9.80 -95.65%
EPS -0.52 -0.19 -3.57 0.10 0.20 0.23 0.45 -
DPS 0.00 0.00 5.80 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0301 0.0907 0.1267 0.1259 0.1239 0.1218 -65.30%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.185 0.21 0.75 0.815 0.86 0.795 0.86 -
P/RPS 27.88 38.33 1.19 1.10 1.17 1.27 1.13 752.49%
P/EPS -4.60 -14.42 -2.71 107.84 54.16 44.29 24.87 -
EY -21.75 -6.94 -36.95 0.93 1.85 2.26 4.02 -
DY 0.00 0.00 60.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 1.06 0.83 0.88 0.83 0.91 2.91%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 -
Price 0.155 0.175 0.255 0.715 0.75 1.07 0.925 -
P/RPS 23.36 31.94 0.40 0.96 1.02 1.71 1.22 619.59%
P/EPS -3.85 -12.02 -0.92 94.61 47.23 59.61 26.75 -
EY -25.95 -8.32 -108.67 1.06 2.12 1.68 3.74 -
DY 0.00 0.00 176.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.36 0.73 0.77 1.11 0.98 -12.68%

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