[BNASTRA] YoY Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 40.59%
YoY- 34.47%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 83,334 73,345 69,770 66,141 66,825 67,654 78,890 0.91%
PBT 1,699 -1,034 -3,983 -4,358 -6,519 -1,923 673 16.68%
Tax -70 -17 -40 0 -14 0 -156 -12.49%
NP 1,629 -1,051 -4,023 -4,358 -6,533 -1,923 517 21.06%
-
NP to SH 1,856 -817 -3,973 -4,193 -6,399 -2,107 537 22.94%
-
Tax Rate 4.12% - - - - - 23.18% -
Total Cost 81,705 74,396 73,793 70,499 73,358 69,577 78,373 0.69%
-
Net Worth 98,853 95,354 95,997 82,851 88,038 99,419 113,787 -2.31%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 98,853 95,354 95,997 82,851 88,038 99,419 113,787 -2.31%
NOSH 140,000 140,000 140,000 140,000 140,637 139,536 141,315 -0.15%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 1.95% -1.43% -5.77% -6.59% -9.78% -2.84% 0.66% -
ROE 1.88% -0.86% -4.14% -5.06% -7.27% -2.12% 0.47% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 59.52 52.39 49.84 47.24 47.52 48.48 55.83 1.07%
EPS 1.33 -0.58 -2.84 -3.00 -4.55 -1.51 0.38 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7061 0.6811 0.6857 0.5918 0.626 0.7125 0.8052 -2.16%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 7.65 6.73 6.41 6.07 6.14 6.21 7.24 0.92%
EPS 0.17 -0.08 -0.36 -0.38 -0.59 -0.19 0.05 22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.0875 0.0881 0.0761 0.0808 0.0913 0.1045 -2.31%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.225 0.225 0.16 0.17 0.21 0.24 0.21 -
P/RPS 0.38 0.43 0.32 0.36 0.44 0.50 0.38 0.00%
P/EPS 16.97 -38.56 -5.64 -5.68 -4.62 -15.89 55.26 -17.85%
EY 5.89 -2.59 -17.74 -17.62 -21.67 -6.29 1.81 21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.23 0.29 0.34 0.34 0.26 3.51%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 26/06/14 25/06/13 27/06/12 23/06/11 24/06/10 29/06/09 -
Price 0.22 0.29 0.17 0.16 0.17 0.21 0.34 -
P/RPS 0.37 0.55 0.34 0.34 0.36 0.43 0.61 -7.99%
P/EPS 16.59 -49.69 -5.99 -5.34 -3.74 -13.91 89.47 -24.47%
EY 6.03 -2.01 -16.69 -18.72 -26.76 -7.19 1.12 32.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.25 0.27 0.27 0.29 0.42 -4.93%

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