[BNASTRA] QoQ Quarter Result on 2015-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 109,853 74,725 83,334 85,206 83,773 67,213 73,345 30.81% QoQ % 47.01% -10.33% -2.20% 1.71% 24.64% -8.36% - Horiz. % 149.78% 101.88% 113.62% 116.17% 114.22% 91.64% 100.00%
PBT 4,972 774 1,699 759 689 -2,057 -1,034 - QoQ % 542.38% -54.44% 123.85% 10.16% 133.50% -98.94% - Horiz. % -480.85% -74.85% -164.31% -73.40% -66.63% 198.94% 100.00%
Tax -219 -105 -70 -51 -25 -25 -17 446.98% QoQ % -108.57% -50.00% -37.25% -104.00% 0.00% -47.06% - Horiz. % 1,288.24% 617.65% 411.76% 300.00% 147.06% 147.06% 100.00%
NP 4,753 669 1,629 708 664 -2,082 -1,051 - QoQ % 610.46% -58.93% 130.08% 6.63% 131.89% -98.10% - Horiz. % -452.24% -63.65% -155.00% -67.36% -63.18% 198.10% 100.00%
NP to SH 4,860 880 1,856 628 871 -2,024 -817 - QoQ % 452.27% -52.59% 195.54% -27.90% 143.03% -147.74% - Horiz. % -594.86% -107.71% -227.17% -76.87% -106.61% 247.74% 100.00%
Tax Rate 4.40 % 13.57 % 4.12 % 6.72 % 3.63 % - % - % - QoQ % -67.58% 229.37% -38.69% 85.12% 0.00% 0.00% - Horiz. % 121.21% 373.83% 113.50% 185.12% 100.00% - -
Total Cost 105,100 74,056 81,705 84,498 83,109 69,295 74,396 25.82% QoQ % 41.92% -9.36% -3.31% 1.67% 19.94% -6.86% - Horiz. % 141.27% 99.54% 109.82% 113.58% 111.71% 93.14% 100.00%
Net Worth 105,224 99,959 98,853 97,103 94,206 93,254 95,354 6.77% QoQ % 5.27% 1.12% 1.80% 3.08% 1.02% -2.20% - Horiz. % 110.35% 104.83% 103.67% 101.84% 98.80% 97.80% 100.00%
Dividend 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 105,224 99,959 98,853 97,103 94,206 93,254 95,354 6.77% QoQ % 5.27% 1.12% 1.80% 3.08% 1.02% -2.20% - Horiz. % 110.35% 104.83% 103.67% 101.84% 98.80% 97.80% 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 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 4.33 % 0.90 % 1.95 % 0.83 % 0.79 % -3.10 % -1.43 % - QoQ % 381.11% -53.85% 134.94% 5.06% 125.48% -116.78% - Horiz. % -302.80% -62.94% -136.36% -58.04% -55.24% 216.78% 100.00%
ROE 4.62 % 0.88 % 1.88 % 0.65 % 0.92 % -2.17 % -0.86 % - QoQ % 425.00% -53.19% 189.23% -29.35% 142.40% -152.33% - Horiz. % -537.21% -102.33% -218.60% -75.58% -106.98% 252.33% 100.00%
Per Share 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 78.47 53.38 59.52 60.86 59.84 48.01 52.39 30.81% QoQ % 47.00% -10.32% -2.20% 1.70% 24.64% -8.36% - Horiz. % 149.78% 101.89% 113.61% 116.17% 114.22% 91.64% 100.00%
EPS 3.47 0.63 1.33 0.45 0.62 -1.45 -0.58 - QoQ % 450.79% -52.63% 195.56% -27.42% 142.76% -150.00% - Horiz. % -598.28% -108.62% -229.31% -77.59% -106.90% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7516 0.7140 0.7061 0.6936 0.6729 0.6661 0.6811 6.77% QoQ % 5.27% 1.12% 1.80% 3.08% 1.02% -2.20% - Horiz. % 110.35% 104.83% 103.67% 101.84% 98.80% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 22.07 15.01 16.74 17.12 16.83 13.50 14.74 30.78% QoQ % 47.04% -10.33% -2.22% 1.72% 24.67% -8.41% - Horiz. % 149.73% 101.83% 113.57% 116.15% 114.18% 91.59% 100.00%
EPS 0.98 0.18 0.37 0.13 0.17 -0.41 -0.16 - QoQ % 444.44% -51.35% 184.62% -23.53% 141.46% -156.25% - Horiz. % -612.50% -112.50% -231.25% -81.25% -106.25% 256.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2114 0.2008 0.1986 0.1951 0.1893 0.1874 0.1916 6.76% QoQ % 5.28% 1.11% 1.79% 3.06% 1.01% -2.19% - Horiz. % 110.33% 104.80% 103.65% 101.83% 98.80% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.3050 0.3450 0.2250 0.2250 0.2200 0.2650 0.2250 -
P/RPS 0.39 0.65 0.38 0.37 0.37 0.55 0.43 -6.29% QoQ % -40.00% 71.05% 2.70% 0.00% -32.73% 27.91% - Horiz. % 90.70% 151.16% 88.37% 86.05% 86.05% 127.91% 100.00%
P/EPS 8.79 54.89 16.97 50.16 35.36 -18.33 -38.56 - QoQ % -83.99% 223.45% -66.17% 41.86% 292.91% 52.46% - Horiz. % -22.80% -142.35% -44.01% -130.08% -91.70% 47.54% 100.00%
EY 11.38 1.82 5.89 1.99 2.83 -5.46 -2.59 - QoQ % 525.27% -69.10% 195.98% -29.68% 151.83% -110.81% - Horiz. % -439.38% -70.27% -227.41% -76.83% -109.27% 210.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.41 0.48 0.32 0.32 0.33 0.40 0.33 15.52% QoQ % -14.58% 50.00% 0.00% -3.03% -17.50% 21.21% - Horiz. % 124.24% 145.45% 96.97% 96.97% 100.00% 121.21% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 17/12/15 23/09/15 25/06/15 26/03/15 18/12/14 30/09/14 26/06/14 -
Price 0.3700 0.2700 0.2200 0.2350 0.1950 0.2600 0.2900 -
P/RPS 0.47 0.51 0.37 0.39 0.33 0.54 0.55 -9.92% QoQ % -7.84% 37.84% -5.13% 18.18% -38.89% -1.82% - Horiz. % 85.45% 92.73% 67.27% 70.91% 60.00% 98.18% 100.00%
P/EPS 10.66 42.95 16.59 52.39 31.34 -17.98 -49.69 - QoQ % -75.18% 158.89% -68.33% 67.17% 274.30% 63.82% - Horiz. % -21.45% -86.44% -33.39% -105.43% -63.07% 36.18% 100.00%
EY 9.38 2.33 6.03 1.91 3.19 -5.56 -2.01 - QoQ % 302.58% -61.36% 215.71% -40.13% 157.37% -176.62% - Horiz. % -466.67% -115.92% -300.00% -95.02% -158.71% 276.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.49 0.38 0.31 0.34 0.29 0.39 0.43 9.07% QoQ % 28.95% 22.58% -8.82% 17.24% -25.64% -9.30% - Horiz. % 113.95% 88.37% 72.09% 79.07% 67.44% 90.70% 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
4Q 31 01 2015.pdf 
