[BNASTRA] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -1149.77%
YoY- -149.95%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 300,866 286,245 297,481 308,447 310,231 322,400 309,835 -1.94%
PBT -15,189 -14,228 -11,632 -960 2,076 1,837 3,544 -
Tax 1,177 1,392 1,236 -1,966 -2,063 -2,123 -2,294 -
NP -14,012 -12,836 -10,396 -2,926 13 -286 1,250 -
-
NP to SH -14,303 -12,763 -9,902 -2,278 217 -255 1,207 -
-
Tax Rate - - - - 99.37% 115.57% 64.73% -
Total Cost 314,878 299,081 307,877 311,373 310,218 322,686 308,585 1.35%
-
Net Worth 98,702 99,419 101,476 110,788 105,826 113,787 112,407 -8.32%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - 27 -
Div Payout % - - - - - - 2.32% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 98,702 99,419 101,476 110,788 105,826 113,787 112,407 -8.32%
NOSH 140,582 139,536 140,044 139,920 131,428 141,315 140,246 0.16%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -4.66% -4.48% -3.49% -0.95% 0.00% -0.09% 0.40% -
ROE -14.49% -12.84% -9.76% -2.06% 0.21% -0.22% 1.07% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 214.01 205.14 212.42 220.45 236.05 228.14 220.92 -2.10%
EPS -10.17 -9.15 -7.07 -1.63 0.17 -0.18 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.7021 0.7125 0.7246 0.7918 0.8052 0.8052 0.8015 -8.47%
Adjusted Per Share Value based on latest NOSH - 139,920
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 27.62 26.28 27.31 28.32 28.48 29.60 28.45 -1.95%
EPS -1.31 -1.17 -0.91 -0.21 0.02 -0.02 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0913 0.0932 0.1017 0.0972 0.1045 0.1032 -8.33%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.19 0.24 0.32 0.29 0.35 0.21 0.22 -
P/RPS 0.09 0.12 0.15 0.13 0.15 0.09 0.10 -6.80%
P/EPS -1.87 -2.62 -4.53 -17.81 211.98 -116.38 25.56 -
EY -53.55 -38.11 -22.10 -5.61 0.47 -0.86 3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
P/NAPS 0.27 0.34 0.44 0.37 0.43 0.26 0.27 0.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 24/06/10 25/03/10 10/12/09 17/09/09 29/06/09 27/03/09 -
Price 0.17 0.21 0.32 0.30 0.31 0.34 0.17 -
P/RPS 0.08 0.10 0.15 0.14 0.13 0.15 0.08 0.00%
P/EPS -1.67 -2.30 -4.53 -18.43 187.76 -188.42 19.75 -
EY -59.85 -43.56 -22.10 -5.43 0.53 -0.53 5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
P/NAPS 0.24 0.29 0.44 0.38 0.38 0.42 0.21 9.33%

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