[BNASTRA] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 95.03%
YoY- -106.57%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 334,328 330,853 328,484 321,595 324,288 326,487 314,045 4.24%
PBT 8,943 9,293 9,488 2,393 -1,459 1,645 972 337.30%
Tax 977 -831 -1,511 -1,564 -1,571 -2,328 -1,267 -
NP 9,920 8,462 7,977 829 -3,030 -683 -295 -
-
NP to SH 9,016 8,143 7,058 -196 -3,946 -1,770 -1,277 -
-
Tax Rate -10.92% 8.94% 15.93% 65.36% - 141.52% 130.35% -
Total Cost 324,408 322,391 320,507 320,766 327,318 327,170 314,340 2.11%
-
Net Worth 111,196 108,186 108,085 104,852 101,662 99,490 100,726 6.79%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 27 - - - - 2,519 5,076 -96.92%
Div Payout % 0.31% - - - - 0.00% 0.00% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 111,196 108,186 108,085 104,852 101,662 99,490 100,726 6.79%
NOSH 139,922 139,253 140,225 140,102 139,263 138,181 139,897 0.01%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.97% 2.56% 2.43% 0.26% -0.93% -0.21% -0.09% -
ROE 8.11% 7.53% 6.53% -0.19% -3.88% -1.78% -1.27% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 238.94 237.59 234.25 229.54 232.86 236.27 224.48 4.23%
EPS 6.44 5.85 5.03 -0.14 -2.83 -1.28 -0.91 -
DPS 0.02 0.00 0.00 0.00 0.00 1.80 3.60 -96.83%
NAPS 0.7947 0.7769 0.7708 0.7484 0.73 0.72 0.72 6.78%
Adjusted Per Share Value based on latest NOSH - 140,102
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 30.76 30.44 30.22 29.58 29.83 30.03 28.89 4.25%
EPS 0.83 0.75 0.65 -0.02 -0.36 -0.16 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.47 -
NAPS 0.1023 0.0995 0.0994 0.0965 0.0935 0.0915 0.0927 6.77%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.60 1.74 0.70 0.95 0.49 0.35 0.36 -
P/RPS 0.25 0.73 0.30 0.41 0.21 0.15 0.16 34.54%
P/EPS 9.31 29.76 13.91 -679.07 -17.29 -27.32 -39.44 -
EY 10.74 3.36 7.19 -0.15 -5.78 -3.66 -2.54 -
DY 0.03 0.00 0.00 0.00 0.00 5.14 10.00 -97.89%
P/NAPS 0.76 2.24 0.91 1.27 0.67 0.49 0.50 32.09%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 26/12/07 26/09/07 27/06/07 29/03/07 28/12/06 28/09/06 -
Price 0.49 0.63 0.85 0.68 0.68 0.42 0.34 -
P/RPS 0.21 0.27 0.36 0.30 0.29 0.18 0.15 25.06%
P/EPS 7.60 10.77 16.89 -486.07 -24.00 -32.79 -37.25 -
EY 13.15 9.28 5.92 -0.21 -4.17 -3.05 -2.68 -
DY 0.04 0.00 0.00 0.00 0.00 4.29 10.59 -97.54%
P/NAPS 0.62 0.81 1.10 0.91 0.93 0.58 0.47 20.22%

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