[BNASTRA] YoY TTM Result on 30-Apr-2018 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -13.79%
YoY- -354.55%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 2,182 2,155 3,313 295,647 390,444 397,606 319,526 -56.40%
PBT -8,454 -4,694 -14,604 -37,325 15,509 20,033 1,090 -
Tax 4 -901 -1,184 -1,468 -1,355 -3,292 -171 -
NP -8,450 -5,595 -15,788 -38,793 14,154 16,741 919 -
-
NP to SH -7,470 -4,052 -8,794 -37,554 14,753 17,398 1,331 -
-
Tax Rate - - - - 8.74% 16.43% 15.69% -
Total Cost 10,632 7,750 19,101 334,440 376,290 380,865 318,607 -43.23%
-
Net Worth 7,098 22,245 30,533 32,690 134,680 117,936 98,853 -35.50%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - 63,000 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 7,098 22,245 30,533 32,690 134,680 117,936 98,853 -35.50%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin -387.26% -259.63% -476.55% -13.12% 3.63% 4.21% 0.29% -
ROE -105.24% -18.21% -28.80% -114.88% 10.95% 14.75% 1.35% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 1.56 1.54 2.37 211.18 278.89 284.00 228.23 -56.40%
EPS -5.34 -2.89 -6.28 -26.82 10.54 12.43 0.95 -
DPS 0.00 0.00 0.00 45.00 0.00 0.00 0.00 -
NAPS 0.0507 0.1589 0.2181 0.2335 0.962 0.8424 0.7061 -35.50%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 0.20 0.20 0.30 27.20 35.92 36.58 29.39 -56.43%
EPS -0.69 -0.37 -0.81 -3.45 1.36 1.60 0.12 -
DPS 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
NAPS 0.0065 0.0205 0.0281 0.0301 0.1239 0.1085 0.0909 -35.54%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.125 0.155 0.095 0.21 0.795 0.705 0.225 -
P/RPS 8.02 10.07 4.01 0.10 0.29 0.25 0.10 107.52%
P/EPS -2.34 -5.36 -1.51 -0.78 7.54 5.67 23.67 -
EY -42.69 -18.67 -66.12 -127.73 13.26 17.63 4.23 -
DY 0.00 0.00 0.00 214.29 0.00 0.00 0.00 -
P/NAPS 2.47 0.98 0.44 0.90 0.83 0.84 0.32 40.53%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 27/07/21 25/06/20 28/06/19 28/06/18 22/06/17 28/06/16 25/06/15 -
Price 0.09 0.125 0.08 0.175 1.07 0.79 0.22 -
P/RPS 5.77 8.12 3.38 0.08 0.38 0.28 0.10 96.45%
P/EPS -1.69 -4.32 -1.27 -0.65 10.15 6.36 23.14 -
EY -59.29 -23.15 -78.52 -153.28 9.85 15.73 4.32 -
DY 0.00 0.00 0.00 257.14 0.00 0.00 0.00 -
P/NAPS 1.78 0.79 0.37 0.75 1.11 0.94 0.31 33.78%

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