[BNASTRA] YoY TTM Result on 31-Jul-2015 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 218.18%
YoY- 316.01%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 193,820 407,420 408,661 327,038 311,803 391,102 329,006 -8.43%
PBT -46,275 15,782 21,935 3,921 200 538 -2,332 64.50%
Tax -562 -1,938 -3,510 -251 381 -4,337 105 -
NP -46,837 13,844 18,425 3,670 581 -3,799 -2,227 66.10%
-
NP to SH -45,409 14,485 19,009 4,235 1,018 -3,215 -2,253 64.92%
-
Tax Rate - 12.28% 16.00% 6.40% -190.50% 806.13% - -
Total Cost 240,657 393,576 390,236 323,368 311,222 394,901 331,233 -5.18%
-
Net Worth 27,174 136,836 120,567 99,959 93,254 91,784 85,246 -17.34%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 63,000 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 27,174 136,836 120,567 99,959 93,254 91,784 85,246 -17.34%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -24.17% 3.40% 4.51% 1.12% 0.19% -0.97% -0.68% -
ROE -167.10% 10.59% 15.77% 4.24% 1.09% -3.50% -2.64% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 138.44 291.01 291.90 233.60 222.72 279.36 235.00 -8.43%
EPS -32.44 10.35 13.58 3.03 0.73 -2.30 -1.61 64.92%
DPS 45.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1941 0.9774 0.8612 0.714 0.6661 0.6556 0.6089 -17.34%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 17.80 37.41 37.52 30.03 28.63 35.91 30.21 -8.43%
EPS -4.17 1.33 1.75 0.39 0.09 -0.30 -0.21 64.52%
DPS 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.1256 0.1107 0.0918 0.0856 0.0843 0.0783 -17.37%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.185 0.86 0.77 0.345 0.265 0.18 0.17 -
P/RPS 0.13 0.30 0.26 0.15 0.12 0.06 0.07 10.86%
P/EPS -0.57 8.31 5.67 11.40 36.44 -7.84 -10.56 -38.51%
EY -175.32 12.03 17.63 8.77 2.74 -12.76 -9.47 62.61%
DY 243.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.89 0.48 0.40 0.27 0.28 22.57%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 25/09/17 22/09/16 23/09/15 30/09/14 26/09/13 24/09/12 -
Price 0.155 0.75 0.89 0.27 0.26 0.165 0.16 -
P/RPS 0.11 0.26 0.30 0.12 0.12 0.06 0.07 7.82%
P/EPS -0.48 7.25 6.55 8.93 35.76 -7.19 -9.94 -39.64%
EY -209.26 13.80 15.26 11.20 2.80 -13.92 -10.06 65.79%
DY 290.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 1.03 0.38 0.39 0.25 0.26 20.59%

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