[BNASTRA] YoY Cumulative Quarter Result on 31-Jul-2016 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 49.27%
YoY- 187.13%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 185 1,696 190,114 189,496 158,058 140,558 143,787 -67.00%
PBT 14,396 -8,416 6,076 8,669 2,473 -3,090 -8,483 -
Tax -1,129 0 -1,653 -1,102 -176 -43 -80 55.42%
NP 13,267 -8,416 4,423 7,567 2,297 -3,133 -8,563 -
-
NP to SH 14,121 -7,671 4,736 7,853 2,735 -2,841 -8,381 -
-
Tax Rate 7.84% - 27.21% 12.71% 7.12% - - -
Total Cost -13,082 10,112 185,691 181,929 155,761 143,691 152,350 -
-
Net Worth 28,545 27,174 136,836 120,567 99,959 93,254 91,784 -17.68%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 28,545 27,174 136,836 120,567 99,959 93,254 91,784 -17.68%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 7,171.35% -496.23% 2.33% 3.99% 1.45% -2.23% -5.96% -
ROE 49.47% -28.23% 3.46% 6.51% 2.74% -3.05% -9.13% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.13 1.21 135.80 135.35 112.90 100.40 102.71 -67.09%
EPS 10.09 -5.48 3.38 5.61 1.95 -2.03 -5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.1941 0.9774 0.8612 0.714 0.6661 0.6556 -17.68%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.02 0.16 17.46 17.40 14.51 12.91 13.20 -66.09%
EPS 1.30 -0.70 0.43 0.72 0.25 -0.26 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0262 0.0249 0.1256 0.1107 0.0918 0.0856 0.0843 -17.69%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.09 0.185 0.86 0.77 0.345 0.265 0.18 -
P/RPS 68.11 15.27 0.63 0.57 0.31 0.26 0.18 168.81%
P/EPS 0.89 -3.38 25.42 13.73 17.66 -13.06 -3.01 -
EY 112.07 -29.62 3.93 7.28 5.66 -7.66 -33.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.95 0.88 0.89 0.48 0.40 0.27 8.47%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 27/09/18 25/09/17 22/09/16 23/09/15 30/09/14 26/09/13 -
Price 0.075 0.155 0.75 0.89 0.27 0.26 0.165 -
P/RPS 56.76 12.79 0.55 0.66 0.24 0.26 0.16 165.94%
P/EPS 0.74 -2.83 22.17 15.87 13.82 -12.81 -2.76 -
EY 134.49 -35.35 4.51 6.30 7.24 -7.80 -36.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.80 0.77 1.03 0.38 0.39 0.25 6.74%

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