[BNASTRA] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
30-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -28.43%
YoY- -34.4%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 314,045 307,095 297,887 289,464 309,092 338,166 361,506 -8.97%
PBT 972 5,524 2,635 4,437 5,905 10,194 17,752 -85.65%
Tax -1,267 -1,713 -1,385 1,594 1,637 345 -631 59.36%
NP -295 3,811 1,250 6,031 7,542 10,539 17,121 -
-
NP to SH -1,277 2,985 771 5,360 7,489 9,677 16,259 -
-
Tax Rate 130.35% 31.01% 52.56% -35.93% -27.72% -3.38% 3.55% -
Total Cost 314,340 303,284 296,637 283,433 301,550 327,627 344,385 -5.91%
-
Net Worth 100,726 104,583 106,369 103,720 257,045 104,934 109,146 -5.22%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 5,076 11,245 11,245 8,726 6,169 3,497 - -
Div Payout % 0.00% 376.75% 1,458.61% 162.81% 82.38% 36.15% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 100,726 104,583 106,369 103,720 257,045 104,934 109,146 -5.22%
NOSH 139,897 139,444 139,960 142,083 342,727 139,913 139,930 -0.01%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -0.09% 1.24% 0.42% 2.08% 2.44% 3.12% 4.74% -
ROE -1.27% 2.85% 0.72% 5.17% 2.91% 9.22% 14.90% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 224.48 220.23 212.84 203.73 90.19 241.70 258.35 -8.96%
EPS -0.91 2.14 0.55 3.77 2.19 6.92 11.62 -
DPS 3.60 8.06 8.04 6.14 1.80 2.50 0.00 -
NAPS 0.72 0.75 0.76 0.73 0.75 0.75 0.78 -5.21%
Adjusted Per Share Value based on latest NOSH - 142,083
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 28.89 28.25 27.40 26.63 28.43 31.11 33.26 -8.98%
EPS -0.12 0.27 0.07 0.49 0.69 0.89 1.50 -
DPS 0.47 1.03 1.03 0.80 0.57 0.32 0.00 -
NAPS 0.0927 0.0962 0.0979 0.0954 0.2365 0.0965 0.1004 -5.19%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.36 0.34 0.34 0.44 0.69 0.76 0.81 -
P/RPS 0.16 0.15 0.16 0.22 0.77 0.31 0.31 -35.73%
P/EPS -39.44 15.88 61.72 11.66 31.58 10.99 6.97 -
EY -2.54 6.30 1.62 8.57 3.17 9.10 14.34 -
DY 10.00 23.72 23.63 13.96 2.61 3.29 0.00 -
P/NAPS 0.50 0.45 0.45 0.60 0.92 1.01 1.04 -38.71%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 28/06/06 29/03/06 30/12/05 30/09/05 29/06/05 31/03/05 -
Price 0.34 0.38 0.34 0.34 0.56 0.73 0.88 -
P/RPS 0.15 0.17 0.16 0.17 0.62 0.30 0.34 -42.13%
P/EPS -37.25 17.75 61.72 9.01 25.63 10.55 7.57 -
EY -2.68 5.63 1.62 11.10 3.90 9.47 13.20 -
DY 10.59 21.22 23.63 18.06 3.21 3.42 0.00 -
P/NAPS 0.47 0.51 0.45 0.47 0.75 0.97 1.13 -44.36%

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