[BNASTRA] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 15.37%
YoY- 560.06%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 323,329 322,997 334,328 330,853 328,484 321,595 324,288 -0.19%
PBT 3,848 7,507 8,943 9,293 9,488 2,393 -1,459 -
Tax 1,351 1,264 977 -831 -1,511 -1,564 -1,571 -
NP 5,199 8,771 9,920 8,462 7,977 829 -3,030 -
-
NP to SH 4,748 8,269 9,016 8,143 7,058 -196 -3,946 -
-
Tax Rate -35.11% -16.84% -10.92% 8.94% 15.93% 65.36% - -
Total Cost 318,130 314,226 324,408 322,391 320,507 320,766 327,318 -1.88%
-
Net Worth 113,507 113,006 111,196 108,186 108,085 104,852 101,662 7.63%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 55 55 27 - - - - -
Div Payout % 1.18% 0.68% 0.31% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 113,507 113,006 111,196 108,186 108,085 104,852 101,662 7.63%
NOSH 140,740 139,790 139,922 139,253 140,225 140,102 139,263 0.70%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.61% 2.72% 2.97% 2.56% 2.43% 0.26% -0.93% -
ROE 4.18% 7.32% 8.11% 7.53% 6.53% -0.19% -3.88% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 229.73 231.06 238.94 237.59 234.25 229.54 232.86 -0.89%
EPS 3.37 5.92 6.44 5.85 5.03 -0.14 -2.83 -
DPS 0.04 0.04 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.8065 0.8084 0.7947 0.7769 0.7708 0.7484 0.73 6.87%
Adjusted Per Share Value based on latest NOSH - 139,253
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 29.69 29.66 30.70 30.38 30.16 29.53 29.77 -0.17%
EPS 0.44 0.76 0.83 0.75 0.65 -0.02 -0.36 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1042 0.1038 0.1021 0.0993 0.0992 0.0963 0.0933 7.65%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.41 0.61 0.60 1.74 0.70 0.95 0.49 -
P/RPS 0.18 0.26 0.25 0.73 0.30 0.41 0.21 -9.77%
P/EPS 12.15 10.31 9.31 29.76 13.91 -679.07 -17.29 -
EY 8.23 9.70 10.74 3.36 7.19 -0.15 -5.78 -
DY 0.10 0.07 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.76 2.24 0.91 1.27 0.67 -16.64%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 27/06/08 27/03/08 26/12/07 26/09/07 27/06/07 29/03/07 -
Price 0.30 0.52 0.49 0.63 0.85 0.68 0.68 -
P/RPS 0.13 0.23 0.21 0.27 0.36 0.30 0.29 -41.45%
P/EPS 8.89 8.79 7.60 10.77 16.89 -486.07 -24.00 -
EY 11.25 11.38 13.15 9.28 5.92 -0.21 -4.17 -
DY 0.13 0.08 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.64 0.62 0.81 1.10 0.91 0.93 -45.93%

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