[BNASTRA] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -221.39%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 103,716 83,334 73,345 69,770 66,141 66,825 67,654 7.37%
PBT 5,992 1,699 -1,034 -3,983 -4,358 -6,519 -1,923 -
Tax -779 -70 -17 -40 0 -14 0 -
NP 5,213 1,629 -1,051 -4,023 -4,358 -6,533 -1,923 -
-
NP to SH 5,261 1,856 -817 -3,973 -4,193 -6,399 -2,107 -
-
Tax Rate 13.00% 4.12% - - - - - -
Total Cost 98,503 81,705 74,396 73,793 70,499 73,358 69,577 5.95%
-
Net Worth 115,714 98,853 95,354 95,997 82,851 88,038 99,419 2.55%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 115,714 98,853 95,354 95,997 82,851 88,038 99,419 2.55%
NOSH 137,362 140,000 140,000 140,000 140,000 140,637 139,536 -0.26%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 5.03% 1.95% -1.43% -5.77% -6.59% -9.78% -2.84% -
ROE 4.55% 1.88% -0.86% -4.14% -5.06% -7.27% -2.12% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 75.51 59.52 52.39 49.84 47.24 47.52 48.48 7.65%
EPS 3.83 1.33 -0.58 -2.84 -3.00 -4.55 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8424 0.7061 0.6811 0.6857 0.5918 0.626 0.7125 2.82%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 9.52 7.65 6.73 6.41 6.07 6.14 6.21 7.37%
EPS 0.48 0.17 -0.08 -0.36 -0.38 -0.59 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.0908 0.0875 0.0881 0.0761 0.0808 0.0913 2.54%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.705 0.225 0.225 0.16 0.17 0.21 0.24 -
P/RPS 0.93 0.38 0.43 0.32 0.36 0.44 0.50 10.88%
P/EPS 18.41 16.97 -38.56 -5.64 -5.68 -4.62 -15.89 -
EY 5.43 5.89 -2.59 -17.74 -17.62 -21.67 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.32 0.33 0.23 0.29 0.34 0.34 16.25%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 28/06/16 25/06/15 26/06/14 25/06/13 27/06/12 23/06/11 24/06/10 -
Price 0.79 0.22 0.29 0.17 0.16 0.17 0.21 -
P/RPS 1.05 0.37 0.55 0.34 0.34 0.36 0.43 16.02%
P/EPS 20.63 16.59 -49.69 -5.99 -5.34 -3.74 -13.91 -
EY 4.85 6.03 -2.01 -16.69 -18.72 -26.76 -7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.31 0.43 0.25 0.27 0.27 0.29 21.63%

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