[BNASTRA] QoQ Quarter Result on 2018-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 995 1,388 929 767 88,169 103,955 102,756 -95.42% QoQ % -28.31% 49.41% 21.12% -99.13% -15.19% 1.17% - Horiz. % 0.97% 1.35% 0.90% 0.75% 85.80% 101.17% 100.00%
PBT -22,599 -2,798 -6,001 -2,415 -38,994 1,135 2,949 - QoQ % -707.68% 53.37% -148.49% 93.81% -3,535.59% -61.51% - Horiz. % -766.33% -94.88% -203.49% -81.89% -1,322.28% 38.49% 100.00%
Tax -55 0 0 0 -122 -440 -906 -84.47% QoQ % 0.00% 0.00% 0.00% 0.00% 72.27% 51.43% - Horiz. % 6.07% -0.00% -0.00% -0.00% 13.47% 48.57% 100.00%
NP -22,654 -2,798 -6,001 -2,415 -39,116 695 2,043 - QoQ % -709.65% 53.37% -148.49% 93.83% -5,728.20% -65.98% - Horiz. % -1,108.86% -136.96% -293.73% -118.21% -1,914.64% 34.02% 100.00%
NP to SH -16,892 -2,460 -5,632 -2,039 -38,796 1,058 2,223 - QoQ % -586.67% 56.32% -176.21% 94.74% -3,766.92% -52.41% - Horiz. % -759.87% -110.66% -253.35% -91.72% -1,745.21% 47.59% 100.00%
Tax Rate - % - % - % - % - % 38.77 % 30.72 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 26.20% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 126.20% 100.00%
Total Cost 23,649 4,186 6,930 3,182 127,285 103,260 100,713 -61.84% QoQ % 464.95% -39.60% 117.79% -97.50% 23.27% 2.53% - Horiz. % 23.48% 4.16% 6.88% 3.16% 126.38% 102.53% 100.00%
Net Worth 7,840 24,822 27,174 32,690 98,643 137,717 136,836 -85.06% QoQ % -68.42% -8.66% -16.87% -66.86% -28.37% 0.64% - Horiz. % 5.73% 18.14% 19.86% 23.89% 72.09% 100.64% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - 63,000 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 7,840 24,822 27,174 32,690 98,643 137,717 136,836 -85.06% QoQ % -68.42% -8.66% -16.87% -66.86% -28.37% 0.64% - Horiz. % 5.73% 18.14% 19.86% 23.89% 72.09% 100.64% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin -2,276.78 % -201.59 % -645.96 % -314.86 % -44.36 % 0.67 % 1.99 % - QoQ % -1,029.41% 68.79% -105.16% -609.78% -6,720.90% -66.33% - Horiz. % -114,411.06% -10,130.15% -32,460.30% -15,822.11% -2,229.15% 33.67% 100.00%
ROE -215.46 % -9.91 % -20.73 % -6.24 % -39.33 % 0.77 % 1.62 % - QoQ % -2,074.17% 52.19% -232.21% 84.13% -5,207.79% -52.47% - Horiz. % -13,300.00% -611.73% -1,279.63% -385.19% -2,427.78% 47.53% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.71 0.99 0.66 0.55 62.98 74.25 73.40 -95.42% QoQ % -28.28% 50.00% 20.00% -99.13% -15.18% 1.16% - Horiz. % 0.97% 1.35% 0.90% 0.75% 85.80% 101.16% 100.00%
EPS -12.07 -1.76 -4.02 -1.46 -27.71 0.76 1.59 - QoQ % -585.80% 56.22% -175.34% 94.73% -3,746.05% -52.20% - Horiz. % -759.12% -110.69% -252.83% -91.82% -1,742.77% 47.80% 100.00%
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0560 0.1773 0.1941 0.2335 0.7046 0.9837 0.9774 -85.06% QoQ % -68.42% -8.66% -16.87% -66.86% -28.37% 0.64% - Horiz. % 5.73% 18.14% 19.86% 23.89% 72.09% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 0.20 0.28 0.19 0.15 17.71 20.88 20.64 -95.42% QoQ % -28.57% 47.37% 26.67% -99.15% -15.18% 1.16% - Horiz. % 0.97% 1.36% 0.92% 0.73% 85.80% 101.16% 100.00%
EPS -3.39 -0.49 -1.13 -0.41 -7.79 0.21 0.45 - QoQ % -591.84% 56.64% -175.61% 94.74% -3,809.52% -53.33% - Horiz. % -753.33% -108.89% -251.11% -91.11% -1,731.11% 46.67% 100.00%
DPS 0.00 0.00 0.00 0.00 12.66 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0158 0.0499 0.0546 0.0657 0.1982 0.2767 0.2749 -85.03% QoQ % -68.34% -8.61% -16.89% -66.85% -28.37% 0.65% - Horiz. % 5.75% 18.15% 19.86% 23.90% 72.10% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.1300 0.1300 0.1850 0.2100 0.7500 0.8150 0.8600 -
P/RPS 18.29 13.11 27.88 38.33 1.19 1.10 1.17 522.08% QoQ % 39.51% -52.98% -27.26% 3,121.01% 8.18% -5.98% - Horiz. % 1,563.25% 1,120.51% 2,382.91% 3,276.07% 101.71% 94.02% 100.00%
P/EPS -1.08 -7.40 -4.60 -14.42 -2.71 107.84 54.16 - QoQ % 85.41% -60.87% 68.10% -432.10% -102.51% 99.11% - Horiz. % -1.99% -13.66% -8.49% -26.62% -5.00% 199.11% 100.00%
EY -92.81 -13.52 -21.75 -6.94 -36.95 0.93 1.85 - QoQ % -586.46% 37.84% -213.40% 81.22% -4,073.12% -49.73% - Horiz. % -5,016.76% -730.81% -1,175.68% -375.14% -1,997.30% 50.27% 100.00%
DY 0.00 0.00 0.00 0.00 60.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.32 0.73 0.95 0.90 1.06 0.83 0.88 90.50% QoQ % 217.81% -23.16% 5.56% -15.09% 27.71% -5.68% - Horiz. % 263.64% 82.95% 107.95% 102.27% 120.45% 94.32% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 08/04/19 17/12/18 27/09/18 28/06/18 02/04/18 22/12/17 25/09/17 -
Price 0.0850 0.1100 0.1550 0.1750 0.2550 0.7150 0.7500 -
P/RPS 11.96 11.10 23.36 31.94 0.40 0.96 1.02 413.81% QoQ % 7.75% -52.48% -26.86% 7,885.00% -58.33% -5.88% - Horiz. % 1,172.55% 1,088.24% 2,290.20% 3,131.37% 39.22% 94.12% 100.00%
P/EPS -0.70 -6.26 -3.85 -12.02 -0.92 94.61 47.23 - QoQ % 88.82% -62.60% 67.97% -1,206.52% -100.97% 100.32% - Horiz. % -1.48% -13.25% -8.15% -25.45% -1.95% 200.32% 100.00%
EY -141.95 -15.97 -25.95 -8.32 -108.67 1.06 2.12 - QoQ % -788.85% 38.46% -211.90% 92.34% -10,351.89% -50.00% - Horiz. % -6,695.75% -753.30% -1,224.06% -392.45% -5,125.94% 50.00% 100.00%
DY 0.00 0.00 0.00 0.00 176.47 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.52 0.62 0.80 0.75 0.36 0.73 0.77 57.17% QoQ % 145.16% -22.50% 6.67% 108.33% -50.68% -5.19% - Horiz. % 197.40% 80.52% 103.90% 97.40% 46.75% 94.81% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1Q 30 04 2018.pdf 
