[BNASTRA] YoY Annualized Quarter 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- -22.72%
YoY- 228.88%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 311,822 295,358 297,209 330,376 321,621 283,489 379,545 -3.22%
PBT -3,829 -1,701 4,300 11,669 -2,629 -1,308 16,446 -
Tax -232 -498 -933 -1,704 -2,690 -1,258 -5,552 -41.07%
NP -4,061 -2,200 3,366 9,965 -5,320 -2,566 10,894 -
-
NP to SH -4,302 -1,493 3,154 9,056 -7,026 -3,637 10,894 -
-
Tax Rate - - 21.70% 14.60% - - 33.76% -
Total Cost 315,883 297,558 293,842 320,410 326,941 286,055 368,650 -2.54%
-
Net Worth 98,332 110,851 111,929 108,798 100,914 93,589 51,966 11.20%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - 3,076 - -
Div Payout % - - - - - 0.00% - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 98,332 110,851 111,929 108,798 100,914 93,589 51,966 11.20%
NOSH 139,696 139,999 139,999 140,041 140,159 128,205 68,376 12.63%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -1.30% -0.74% 1.13% 3.02% -1.65% -0.91% 2.87% -
ROE -4.38% -1.35% 2.82% 8.32% -6.96% -3.89% 20.96% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 223.21 210.97 212.29 235.91 229.47 221.12 555.08 -14.08%
EPS -3.08 -1.07 2.25 6.47 -5.01 -2.60 15.93 -
DPS 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.7039 0.7918 0.7995 0.7769 0.72 0.73 0.76 -1.26%
Adjusted Per Share Value based on latest NOSH - 139,253
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 28.63 27.12 27.29 30.33 29.53 26.03 34.85 -3.22%
EPS -0.40 -0.14 0.29 0.83 -0.65 -0.33 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.0903 0.1018 0.1028 0.0999 0.0927 0.0859 0.0477 11.21%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.18 0.29 0.22 1.74 0.35 0.44 0.71 -
P/RPS 0.08 0.14 0.10 0.74 0.15 0.20 0.13 -7.76%
P/EPS -5.84 -27.19 9.76 26.91 -6.98 -15.51 4.46 -
EY -17.11 -3.68 10.24 3.72 -14.32 -6.45 22.44 -
DY 0.00 0.00 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 0.26 0.37 0.28 2.24 0.49 0.60 0.93 -19.12%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 17/12/10 10/12/09 23/12/08 26/12/07 28/12/06 30/12/05 30/12/04 -
Price 0.19 0.30 0.19 0.63 0.42 0.34 0.71 -
P/RPS 0.09 0.14 0.09 0.27 0.18 0.15 0.13 -5.94%
P/EPS -6.17 -28.13 8.43 9.74 -8.38 -11.98 4.46 -
EY -16.21 -3.56 11.86 10.26 -11.94 -8.34 22.44 -
DY 0.00 0.00 0.00 0.00 0.00 7.06 0.00 -
P/NAPS 0.27 0.38 0.24 0.81 0.58 0.47 0.93 -18.61%

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