[BNASTRA] QoQ Quarter Result on 2014-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 83,334 85,206 83,773 67,213 73,345 82,715 88,530 -3.96% QoQ % -2.20% 1.71% 24.64% -8.36% -11.33% -6.57% - Horiz. % 94.13% 96.25% 94.63% 75.92% 82.85% 93.43% 100.00%
PBT 1,699 759 689 -2,057 -1,034 1,712 1,579 5.02% QoQ % 123.85% 10.16% 133.50% -98.94% -160.40% 8.42% - Horiz. % 107.60% 48.07% 43.64% -130.27% -65.48% 108.42% 100.00%
Tax -70 -51 -25 -25 -17 413 10 - QoQ % -37.25% -104.00% 0.00% -47.06% -104.12% 4,030.00% - Horiz. % -700.00% -510.00% -250.00% -250.00% -170.00% 4,130.00% 100.00%
NP 1,629 708 664 -2,082 -1,051 2,125 1,589 1.68% QoQ % 130.08% 6.63% 131.89% -98.10% -149.46% 33.73% - Horiz. % 102.52% 44.56% 41.79% -131.03% -66.14% 133.73% 100.00%
NP to SH 1,856 628 871 -2,024 -817 2,332 1,527 13.93% QoQ % 195.54% -27.90% 143.03% -147.74% -135.03% 52.72% - Horiz. % 121.55% 41.13% 57.04% -132.55% -53.50% 152.72% 100.00%
Tax Rate 4.12 % 6.72 % 3.63 % - % - % -24.12 % -0.63 % - QoQ % -38.69% 85.12% 0.00% 0.00% 0.00% -3,728.57% - Horiz. % -653.97% -1,066.67% -576.19% 0.00% 0.00% 3,828.57% 100.00%
Total Cost 81,705 84,498 83,109 69,295 74,396 80,590 86,941 -4.07% QoQ % -3.31% 1.67% 19.94% -6.86% -7.69% -7.30% - Horiz. % 93.98% 97.19% 95.59% 79.70% 85.57% 92.70% 100.00%
Net Worth 98,853 97,103 94,206 93,254 95,354 95,689 93,198 4.02% QoQ % 1.80% 3.08% 1.02% -2.20% -0.35% 2.67% - Horiz. % 106.07% 104.19% 101.08% 100.06% 102.31% 102.67% 100.00%
Dividend 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 98,853 97,103 94,206 93,254 95,354 95,689 93,198 4.02% QoQ % 1.80% 3.08% 1.02% -2.20% -0.35% 2.67% - Horiz. % 106.07% 104.19% 101.08% 100.06% 102.31% 102.67% 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 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 1.95 % 0.83 % 0.79 % -3.10 % -1.43 % 2.57 % 1.79 % 5.89% QoQ % 134.94% 5.06% 125.48% -116.78% -155.64% 43.58% - Horiz. % 108.94% 46.37% 44.13% -173.18% -79.89% 143.58% 100.00%
ROE 1.88 % 0.65 % 0.92 % -2.17 % -0.86 % 2.44 % 1.64 % 9.56% QoQ % 189.23% -29.35% 142.40% -152.33% -135.25% 48.78% - Horiz. % 114.63% 39.63% 56.10% -132.32% -52.44% 148.78% 100.00%
Per Share 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 59.52 60.86 59.84 48.01 52.39 59.08 63.24 -3.97% QoQ % -2.20% 1.70% 24.64% -8.36% -11.32% -6.58% - Horiz. % 94.12% 96.24% 94.62% 75.92% 82.84% 93.42% 100.00%
EPS 1.33 0.45 0.62 -1.45 -0.58 1.67 1.09 14.23% QoQ % 195.56% -27.42% 142.76% -150.00% -134.73% 53.21% - Horiz. % 122.02% 41.28% 56.88% -133.03% -53.21% 153.21% 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 0.7061 0.6936 0.6729 0.6661 0.6811 0.6835 0.6657 4.02% QoQ % 1.80% 3.08% 1.02% -2.20% -0.35% 2.67% - Horiz. % 106.07% 104.19% 101.08% 100.06% 102.31% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 16.74 17.12 16.83 13.50 14.74 16.62 17.79 -3.99% QoQ % -2.22% 1.72% 24.67% -8.41% -11.31% -6.58% - Horiz. % 94.10% 96.23% 94.60% 75.89% 82.86% 93.42% 100.00%
EPS 0.37 0.13 0.17 -0.41 -0.16 0.47 0.31 12.56% QoQ % 184.62% -23.53% 141.46% -156.25% -134.04% 51.61% - Horiz. % 119.35% 41.94% 54.84% -132.26% -51.61% 151.61% 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 0.1986 0.1951 0.1893 0.1874 0.1916 0.1922 0.1872 4.03% QoQ % 1.79% 3.06% 1.01% -2.19% -0.31% 2.67% - Horiz. % 106.09% 104.22% 101.12% 100.11% 102.35% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.2250 0.2250 0.2200 0.2650 0.2250 0.1700 0.1750 -
P/RPS 0.38 0.37 0.37 0.55 0.43 0.29 0.28 22.65% QoQ % 2.70% 0.00% -32.73% 27.91% 48.28% 3.57% - Horiz. % 135.71% 132.14% 132.14% 196.43% 153.57% 103.57% 100.00%
P/EPS 16.97 50.16 35.36 -18.33 -38.56 10.21 16.04 3.84% QoQ % -66.17% 41.86% 292.91% 52.46% -477.67% -36.35% - Horiz. % 105.80% 312.72% 220.45% -114.28% -240.40% 63.65% 100.00%
EY 5.89 1.99 2.83 -5.46 -2.59 9.80 6.23 -3.68% QoQ % 195.98% -29.68% 151.83% -110.81% -126.43% 57.30% - Horiz. % 94.54% 31.94% 45.43% -87.64% -41.57% 157.30% 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 0.32 0.32 0.33 0.40 0.33 0.25 0.26 14.89% QoQ % 0.00% -3.03% -17.50% 21.21% 32.00% -3.85% - Horiz. % 123.08% 123.08% 126.92% 153.85% 126.92% 96.15% 100.00%
Price Multiplier on Announcement Date 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 26/03/15 18/12/14 30/09/14 26/06/14 27/03/14 13/12/13 -
Price 0.2200 0.2350 0.1950 0.2600 0.2900 0.1650 0.1700 -
P/RPS 0.37 0.39 0.33 0.54 0.55 0.28 0.27 23.45% QoQ % -5.13% 18.18% -38.89% -1.82% 96.43% 3.70% - Horiz. % 137.04% 144.44% 122.22% 200.00% 203.70% 103.70% 100.00%
P/EPS 16.59 52.39 31.34 -17.98 -49.69 9.91 15.59 4.24% QoQ % -68.33% 67.17% 274.30% 63.82% -601.41% -36.43% - Horiz. % 106.41% 336.05% 201.03% -115.33% -318.73% 63.57% 100.00%
EY 6.03 1.91 3.19 -5.56 -2.01 10.10 6.42 -4.10% QoQ % 215.71% -40.13% 157.37% -176.62% -119.90% 57.32% - Horiz. % 93.93% 29.75% 49.69% -86.60% -31.31% 157.32% 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 0.31 0.34 0.29 0.39 0.43 0.24 0.26 12.48% QoQ % -8.82% 17.24% -25.64% -9.30% 79.17% -7.69% - Horiz. % 119.23% 130.77% 111.54% 150.00% 165.38% 92.31% 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