[BNASTRA] YoY Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 53.77%
YoY- 71.26%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 392,092 400,418 357,214 299,109 309,756 403,664 290,128 5.14%
PBT 9,614 18,586 9,926 -3,201 -9,205 6,909 -11,201 -
Tax -2,790 -2,117 -525 -90 -93 -18 -18 131.59%
NP 6,824 16,469 9,401 -3,292 -9,298 6,890 -11,220 -
-
NP to SH 7,725 17,013 10,128 -2,626 -9,138 7,445 -10,732 -
-
Tax Rate 29.02% 11.39% 5.29% - - 0.26% - -
Total Cost 385,268 383,949 347,813 302,401 319,054 396,773 301,348 4.17%
-
Net Worth 137,717 125,580 105,224 94,206 93,116 92,652 86,047 8.14%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 137,717 125,580 105,224 94,206 93,116 92,652 86,047 8.14%
NOSH 140,000 140,000 140,000 140,000 139,877 140,000 139,982 0.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 1.74% 4.11% 2.63% -1.10% -3.00% 1.71% -3.87% -
ROE 5.61% 13.55% 9.63% -2.79% -9.81% 8.04% -12.47% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 280.07 286.01 255.15 213.65 221.45 288.33 207.26 5.14%
EPS 5.52 12.15 7.24 -1.88 -6.53 5.32 -7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9837 0.897 0.7516 0.6729 0.6657 0.6618 0.6147 8.14%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 36.00 36.76 32.80 27.46 28.44 37.06 26.64 5.14%
EPS 0.71 1.56 0.93 -0.24 -0.84 0.68 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.1153 0.0966 0.0865 0.0855 0.0851 0.079 8.14%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.815 0.71 0.305 0.22 0.175 0.15 0.15 -
P/RPS 0.29 0.25 0.12 0.10 0.08 0.05 0.07 26.70%
P/EPS 14.77 5.84 4.22 -11.73 -2.68 2.82 -1.96 -
EY 6.77 17.12 23.72 -8.53 -37.33 35.45 -51.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.41 0.33 0.26 0.23 0.24 22.95%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/17 15/12/16 17/12/15 18/12/14 13/12/13 13/12/12 19/12/11 -
Price 0.715 0.76 0.37 0.195 0.17 0.14 0.17 -
P/RPS 0.26 0.27 0.15 0.09 0.08 0.05 0.08 21.68%
P/EPS 12.96 6.25 5.11 -10.39 -2.60 2.63 -2.22 -
EY 7.72 15.99 19.55 -9.62 -38.43 37.99 -45.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.49 0.29 0.26 0.21 0.28 17.29%

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