[BNASTRA] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -121.13%
YoY- -103.08%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 297,481 308,447 310,231 322,400 309,835 309,453 323,329 -5.38%
PBT -11,632 -960 2,076 1,837 3,544 3,389 3,848 -
Tax 1,236 -1,966 -2,063 -2,123 -2,294 1,554 1,351 -5.74%
NP -10,396 -2,926 13 -286 1,250 4,943 5,199 -
-
NP to SH -9,902 -2,278 217 -255 1,207 4,561 4,748 -
-
Tax Rate - - 99.37% 115.57% 64.73% -45.85% -35.11% -
Total Cost 307,877 311,373 310,218 322,686 308,585 304,510 318,130 -2.15%
-
Net Worth 101,476 110,788 105,826 113,787 112,407 112,533 113,507 -7.17%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - 27 55 55 -
Div Payout % - - - - 2.32% 1.23% 1.18% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 101,476 110,788 105,826 113,787 112,407 112,533 113,507 -7.17%
NOSH 140,044 139,920 131,428 141,315 140,246 140,754 140,740 -0.32%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -3.49% -0.95% 0.00% -0.09% 0.40% 1.60% 1.61% -
ROE -9.76% -2.06% 0.21% -0.22% 1.07% 4.05% 4.18% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 212.42 220.45 236.05 228.14 220.92 219.85 229.73 -5.07%
EPS -7.07 -1.63 0.17 -0.18 0.86 3.24 3.37 -
DPS 0.00 0.00 0.00 0.00 0.02 0.04 0.04 -
NAPS 0.7246 0.7918 0.8052 0.8052 0.8015 0.7995 0.8065 -6.87%
Adjusted Per Share Value based on latest NOSH - 141,315
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 27.37 28.37 28.54 29.66 28.50 28.47 29.74 -5.37%
EPS -0.91 -0.21 0.02 -0.02 0.11 0.42 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.0933 0.1019 0.0974 0.1047 0.1034 0.1035 0.1044 -7.20%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.32 0.29 0.35 0.21 0.22 0.22 0.41 -
P/RPS 0.15 0.13 0.15 0.09 0.10 0.10 0.18 -11.41%
P/EPS -4.53 -17.81 211.98 -116.38 25.56 6.79 12.15 -
EY -22.10 -5.61 0.47 -0.86 3.91 14.73 8.23 -
DY 0.00 0.00 0.00 0.00 0.09 0.18 0.10 -
P/NAPS 0.44 0.37 0.43 0.26 0.27 0.28 0.51 -9.34%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 10/12/09 17/09/09 29/06/09 27/03/09 23/12/08 26/09/08 -
Price 0.32 0.30 0.31 0.34 0.17 0.19 0.30 -
P/RPS 0.15 0.14 0.13 0.15 0.08 0.09 0.13 9.98%
P/EPS -4.53 -18.43 187.76 -188.42 19.75 5.86 8.89 -
EY -22.10 -5.43 0.53 -0.53 5.06 17.05 11.25 -
DY 0.00 0.00 0.00 0.00 0.12 0.21 0.13 -
P/NAPS 0.44 0.38 0.38 0.42 0.21 0.24 0.37 12.20%

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