[BNASTRA] QoQ TTM Result on 31-Jan-2015 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -470.72%
YoY- 70.32%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 353,118 327,038 319,526 309,537 307,046 311,803 318,607 7.07%
PBT 8,204 3,921 1,090 -1,643 -690 200 -2,243 -
Tax -445 -251 -171 -118 346 381 366 -
NP 7,759 3,670 919 -1,761 -344 581 -1,877 -
-
NP to SH 8,224 4,235 1,331 -1,342 362 1,018 -1,366 -
-
Tax Rate 5.42% 6.40% 15.69% - - -190.50% - -
Total Cost 345,359 323,368 318,607 311,298 307,390 311,222 320,484 5.09%
-
Net Worth 105,224 99,959 98,853 97,103 94,206 93,254 95,354 6.76%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 105,224 99,959 98,853 97,103 94,206 93,254 95,354 6.76%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 2.20% 1.12% 0.29% -0.57% -0.11% 0.19% -0.59% -
ROE 7.82% 4.24% 1.35% -1.38% 0.38% 1.09% -1.43% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 252.23 233.60 228.23 221.10 219.32 222.72 227.58 7.07%
EPS 5.87 3.03 0.95 -0.96 0.26 0.73 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7516 0.714 0.7061 0.6936 0.6729 0.6661 0.6811 6.76%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 32.48 30.08 29.39 28.47 28.25 28.68 29.31 7.06%
EPS 0.76 0.39 0.12 -0.12 0.03 0.09 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.092 0.0909 0.0893 0.0867 0.0858 0.0877 6.78%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.305 0.345 0.225 0.225 0.22 0.265 0.225 -
P/RPS 0.12 0.15 0.10 0.10 0.10 0.12 0.10 12.88%
P/EPS 5.19 11.40 23.67 -23.47 85.08 36.44 -23.06 -
EY 19.26 8.77 4.23 -4.26 1.18 2.74 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.32 0.32 0.33 0.40 0.33 15.52%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 23/09/15 25/06/15 26/03/15 18/12/14 30/09/14 26/06/14 -
Price 0.37 0.27 0.22 0.235 0.195 0.26 0.29 -
P/RPS 0.15 0.12 0.10 0.11 0.09 0.12 0.13 9.98%
P/EPS 6.30 8.93 23.14 -24.52 75.41 35.76 -29.72 -
EY 15.88 11.20 4.32 -4.08 1.33 2.80 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.31 0.34 0.29 0.39 0.43 9.07%

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