[BNASTRA] YoY TTM 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- 6.72%
YoY- 171.65%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 397,606 319,526 318,607 419,826 300,785 309,288 286,245 5.62%
PBT 20,033 1,090 -2,243 7,278 -5,037 -8,884 -14,228 -
Tax -3,292 -171 366 -4,311 119 -188 1,392 -
NP 16,741 919 -1,877 2,967 -4,918 -9,072 -12,836 -
-
NP to SH 17,398 1,331 -1,366 3,492 -4,874 -8,845 -12,763 -
-
Tax Rate 16.43% 15.69% - 59.23% - - - -
Total Cost 380,865 318,607 320,484 416,859 305,703 318,360 299,081 4.10%
-
Net Worth 117,936 98,853 95,354 95,997 82,851 88,038 99,419 2.88%
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 117,936 98,853 95,354 95,997 82,851 88,038 99,419 2.88%
NOSH 140,000 140,000 140,000 140,000 140,000 140,637 139,536 0.05%
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 4.21% 0.29% -0.59% 0.71% -1.64% -2.93% -4.48% -
ROE 14.75% 1.35% -1.43% 3.64% -5.88% -10.05% -12.84% -
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 284.00 228.23 227.58 299.88 214.85 219.92 205.14 5.56%
EPS 12.43 0.95 -0.98 2.49 -3.48 -6.29 -9.15 -
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 36.51 29.34 29.25 38.55 27.62 28.40 26.28 5.62%
EPS 1.60 0.12 -0.13 0.32 -0.45 -0.81 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.0908 0.0875 0.0881 0.0761 0.0808 0.0913 2.88%
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 0.25 0.10 0.10 0.05 0.08 0.10 0.12 12.99%
P/EPS 5.67 23.67 -23.06 6.41 -4.88 -3.34 -2.62 -
EY 17.63 4.23 -4.34 15.59 -20.48 -29.95 -38.11 -
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 0.28 0.10 0.13 0.06 0.07 0.08 0.10 18.70%
P/EPS 6.36 23.14 -29.72 6.82 -4.60 -2.70 -2.30 -
EY 15.73 4.32 -3.36 14.67 -21.76 -37.00 -43.56 -
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