[BNASTRA] YoY TTM 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- 30.92%
YoY- 44.9%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 319,526 318,607 419,826 300,785 309,288 286,245 322,400 -0.14%
PBT 1,090 -2,243 7,278 -5,037 -8,884 -14,228 1,837 -8.32%
Tax -171 366 -4,311 119 -188 1,392 -2,123 -34.27%
NP 919 -1,877 2,967 -4,918 -9,072 -12,836 -286 -
-
NP to SH 1,331 -1,366 3,492 -4,874 -8,845 -12,763 -255 -
-
Tax Rate 15.69% - 59.23% - - - 115.57% -
Total Cost 318,607 320,484 416,859 305,703 318,360 299,081 322,686 -0.21%
-
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 0.29% -0.59% 0.71% -1.64% -2.93% -4.48% -0.09% -
ROE 1.35% -1.43% 3.64% -5.88% -10.05% -12.84% -0.22% -
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 228.23 227.58 299.88 214.85 219.92 205.14 228.14 0.00%
EPS 0.95 -0.98 2.49 -3.48 -6.29 -9.15 -0.18 -
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 29.39 29.31 38.62 27.67 28.45 26.33 29.66 -0.15%
EPS 0.12 -0.13 0.32 -0.45 -0.81 -1.17 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0877 0.0883 0.0762 0.081 0.0915 0.1047 -2.32%
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 0.10 0.10 0.05 0.08 0.10 0.12 0.09 1.77%
P/EPS 23.67 -23.06 6.41 -4.88 -3.34 -2.62 -116.38 -
EY 4.23 -4.34 15.59 -20.48 -29.95 -38.11 -0.86 -
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 0.10 0.13 0.06 0.07 0.08 0.10 0.15 -6.53%
P/EPS 23.14 -29.72 6.82 -4.60 -2.70 -2.30 -188.42 -
EY 4.32 -3.36 14.67 -21.76 -37.00 -43.56 -0.53 -
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