[BNASTRA] YoY Annualized Quarter 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- -218.71%
YoY- -147.34%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 290,128 217,596 311,822 295,358 297,209 330,376 321,621 -2.03%
PBT -11,201 -8,401 -3,829 -1,701 4,300 11,669 -2,629 33.60%
Tax -18 16,816 -232 -498 -933 -1,704 -2,690 -63.24%
NP -11,220 8,415 -4,061 -2,200 3,366 9,965 -5,320 16.08%
-
NP to SH -10,732 -8,049 -4,302 -1,493 3,154 9,056 -7,026 8.83%
-
Tax Rate - - - - 21.70% 14.60% - -
Total Cost 301,348 209,181 315,883 297,558 293,842 320,410 326,941 -1.61%
-
Net Worth 86,047 87,102 98,332 110,851 111,929 108,798 100,914 -3.13%
Dividend
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 86,047 87,102 98,332 110,851 111,929 108,798 100,914 -3.13%
NOSH 139,982 140,103 139,696 139,999 139,999 140,041 140,159 -0.02%
Ratio Analysis
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -3.87% 3.87% -1.30% -0.74% 1.13% 3.02% -1.65% -
ROE -12.47% -9.24% -4.38% -1.35% 2.82% 8.32% -6.96% -
Per Share
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 207.26 155.31 223.21 210.97 212.29 235.91 229.47 -2.01%
EPS -7.67 -5.75 -3.08 -1.07 2.25 6.47 -5.01 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6147 0.6217 0.7039 0.7918 0.7995 0.7769 0.72 -3.11%
Adjusted Per Share Value based on latest NOSH - 139,920
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 26.69 20.02 28.68 27.17 27.34 30.39 29.59 -2.04%
EPS -0.99 -0.74 -0.40 -0.14 0.29 0.83 -0.65 8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0801 0.0905 0.102 0.103 0.1001 0.0928 -3.11%
Price Multiplier on Financial Quarter End Date
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/11 31/01/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.15 0.20 0.18 0.29 0.22 1.74 0.35 -
P/RPS 0.07 0.13 0.08 0.14 0.10 0.74 0.15 -14.13%
P/EPS -1.96 -3.48 -5.84 -27.19 9.76 26.91 -6.98 -22.42%
EY -51.11 -28.73 -17.11 -3.68 10.24 3.72 -14.32 28.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.26 0.37 0.28 2.24 0.49 -13.29%
Price Multiplier on Announcement Date
31/10/11 31/01/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/11 30/03/11 17/12/10 10/12/09 23/12/08 26/12/07 28/12/06 -
Price 0.17 0.20 0.19 0.30 0.19 0.63 0.42 -
P/RPS 0.08 0.13 0.09 0.14 0.09 0.27 0.18 -14.96%
P/EPS -2.22 -3.48 -6.17 -28.13 8.43 9.74 -8.38 -23.31%
EY -45.10 -28.73 -16.21 -3.56 11.86 10.26 -11.94 30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.27 0.38 0.24 0.81 0.58 -13.54%

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