[BNASTRA] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 74.63%
YoY- -73.14%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 264,564 267,300 270,616 315,560 265,300 310,624 321,396 -3.18%
PBT -17,432 -26,076 -7,692 2,692 9,520 15,264 -144 122.25%
Tax 0 -56 0 -624 -1,308 -2,456 -2,484 -
NP -17,432 -26,132 -7,692 2,068 8,212 12,808 -2,628 37.03%
-
NP to SH -16,772 -25,596 -8,428 2,148 7,996 10,984 -4,016 26.87%
-
Tax Rate - - - 23.18% 13.74% 16.09% - -
Total Cost 281,996 293,432 278,308 313,492 257,088 297,816 324,024 -2.28%
-
Net Worth 82,851 88,038 99,419 113,787 113,006 104,852 104,583 -3.80%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 82,851 88,038 99,419 113,787 113,006 104,852 104,583 -3.80%
NOSH 140,000 140,637 139,536 141,315 139,790 140,102 139,444 0.06%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -6.59% -9.78% -2.84% 0.66% 3.10% 4.12% -0.82% -
ROE -20.24% -29.07% -8.48% 1.89% 7.08% 10.48% -3.84% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 188.97 190.06 193.94 223.30 189.78 221.71 230.48 -3.25%
EPS -12.00 -18.20 -6.04 1.52 5.72 7.84 -2.88 26.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5918 0.626 0.7125 0.8052 0.8084 0.7484 0.75 -3.86%
Adjusted Per Share Value based on latest NOSH - 141,315
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 24.34 24.59 24.89 29.03 24.41 28.57 29.57 -3.18%
EPS -1.54 -2.35 -0.78 0.20 0.74 1.01 -0.37 26.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.081 0.0915 0.1047 0.104 0.0965 0.0962 -3.80%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.17 0.21 0.24 0.21 0.61 0.95 0.34 -
P/RPS 0.09 0.11 0.12 0.09 0.32 0.43 0.15 -8.15%
P/EPS -1.42 -1.15 -3.97 13.82 10.66 12.12 -11.81 -29.72%
EY -70.47 -86.67 -25.17 7.24 9.38 8.25 -8.47 42.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.34 0.26 0.75 1.27 0.45 -7.05%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 23/06/11 24/06/10 29/06/09 27/06/08 27/06/07 28/06/06 -
Price 0.16 0.17 0.21 0.34 0.52 0.68 0.38 -
P/RPS 0.08 0.09 0.11 0.15 0.27 0.31 0.16 -10.90%
P/EPS -1.34 -0.93 -3.48 22.37 9.09 8.67 -13.19 -31.66%
EY -74.88 -107.06 -28.76 4.47 11.00 11.53 -7.58 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.42 0.64 0.91 0.51 -10.04%

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