[BNASTRA] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -3.94%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 310,231 322,400 309,835 309,453 323,329 322,997 334,328 -4.86%
PBT 2,076 1,837 3,544 3,389 3,848 7,507 8,943 -62.26%
Tax -2,063 -2,123 -2,294 1,554 1,351 1,264 977 -
NP 13 -286 1,250 4,943 5,199 8,771 9,920 -98.80%
-
NP to SH 217 -255 1,207 4,561 4,748 8,269 9,016 -91.68%
-
Tax Rate 99.37% 115.57% 64.73% -45.85% -35.11% -16.84% -10.92% -
Total Cost 310,218 322,686 308,585 304,510 318,130 314,226 324,408 -2.94%
-
Net Worth 105,826 113,787 112,407 112,533 113,507 113,006 111,196 -3.24%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - 27 55 55 55 27 -
Div Payout % - - 2.32% 1.23% 1.18% 0.68% 0.31% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 105,826 113,787 112,407 112,533 113,507 113,006 111,196 -3.24%
NOSH 131,428 141,315 140,246 140,754 140,740 139,790 139,922 -4.09%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.00% -0.09% 0.40% 1.60% 1.61% 2.72% 2.97% -
ROE 0.21% -0.22% 1.07% 4.05% 4.18% 7.32% 8.11% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 236.05 228.14 220.92 219.85 229.73 231.06 238.94 -0.80%
EPS 0.17 -0.18 0.86 3.24 3.37 5.92 6.44 -91.15%
DPS 0.00 0.00 0.02 0.04 0.04 0.04 0.02 -
NAPS 0.8052 0.8052 0.8015 0.7995 0.8065 0.8084 0.7947 0.87%
Adjusted Per Share Value based on latest NOSH - 140,754
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 28.48 29.60 28.45 28.41 29.69 29.66 30.70 -4.88%
EPS 0.02 -0.02 0.11 0.42 0.44 0.76 0.83 -91.67%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.0972 0.1045 0.1032 0.1033 0.1042 0.1038 0.1021 -3.22%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.35 0.21 0.22 0.22 0.41 0.61 0.60 -
P/RPS 0.15 0.09 0.10 0.10 0.18 0.26 0.25 -28.88%
P/EPS 211.98 -116.38 25.56 6.79 12.15 10.31 9.31 704.86%
EY 0.47 -0.86 3.91 14.73 8.23 9.70 10.74 -87.60%
DY 0.00 0.00 0.09 0.18 0.10 0.07 0.03 -
P/NAPS 0.43 0.26 0.27 0.28 0.51 0.75 0.76 -31.61%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 17/09/09 29/06/09 27/03/09 23/12/08 26/09/08 27/06/08 27/03/08 -
Price 0.31 0.34 0.17 0.19 0.30 0.52 0.49 -
P/RPS 0.13 0.15 0.08 0.09 0.13 0.23 0.21 -27.38%
P/EPS 187.76 -188.42 19.75 5.86 8.89 8.79 7.60 749.91%
EY 0.53 -0.53 5.06 17.05 11.25 11.38 13.15 -88.26%
DY 0.00 0.00 0.12 0.21 0.13 0.08 0.04 -
P/NAPS 0.38 0.42 0.21 0.24 0.37 0.64 0.62 -27.86%

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