[BNASTRA] QoQ Quarter Result on 2017-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 767 88,169 103,955 102,756 87,358 106,488 110,818 -96.40% QoQ % -99.13% -15.19% 1.17% 17.63% -17.96% -3.91% - Horiz. % 0.69% 79.56% 93.81% 92.73% 78.83% 96.09% 100.00%
PBT -2,415 -38,994 1,135 2,949 3,127 4,435 5,271 - QoQ % 93.81% -3,535.59% -61.51% -5.69% -29.49% -15.86% - Horiz. % -45.82% -739.78% 21.53% 55.95% 59.32% 84.14% 100.00%
Tax 0 -122 -440 -906 -747 201 -486 - QoQ % 0.00% 72.27% 51.43% -21.29% -471.64% 141.36% - Horiz. % -0.00% 25.10% 90.53% 186.42% 153.70% -41.36% 100.00%
NP -2,415 -39,116 695 2,043 2,380 4,636 4,785 - QoQ % 93.83% -5,728.20% -65.98% -14.16% -48.66% -3.11% - Horiz. % -50.47% -817.47% 14.52% 42.70% 49.74% 96.89% 100.00%
NP to SH -2,039 -38,796 1,058 2,223 2,513 4,842 4,907 - QoQ % 94.74% -3,766.92% -52.41% -11.54% -48.10% -1.32% - Horiz. % -41.55% -790.63% 21.56% 45.30% 51.21% 98.68% 100.00%
Tax Rate - % - % 38.77 % 30.72 % 23.89 % -4.53 % 9.22 % - QoQ % 0.00% 0.00% 26.20% 28.59% 627.37% -149.13% - Horiz. % 0.00% 0.00% 420.50% 333.19% 259.11% -49.13% 100.00%
Total Cost 3,182 127,285 103,260 100,713 84,978 101,852 106,033 -90.40% QoQ % -97.50% 23.27% 2.53% 18.52% -16.57% -3.94% - Horiz. % 3.00% 120.04% 97.38% 94.98% 80.14% 96.06% 100.00%
Net Worth 32,690 98,643 137,717 136,836 134,680 132,397 125,580 -59.33% QoQ % -66.86% -28.37% 0.64% 1.60% 1.72% 5.43% - Horiz. % 26.03% 78.55% 109.67% 108.96% 107.25% 105.43% 100.00%
Dividend 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 63,000 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 32,690 98,643 137,717 136,836 134,680 132,397 125,580 -59.33% QoQ % -66.86% -28.37% 0.64% 1.60% 1.72% 5.43% - Horiz. % 26.03% 78.55% 109.67% 108.96% 107.25% 105.43% 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 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -314.86 % -44.36 % 0.67 % 1.99 % 2.72 % 4.35 % 4.32 % - QoQ % -609.78% -6,720.90% -66.33% -26.84% -37.47% 0.69% - Horiz. % -7,288.43% -1,026.85% 15.51% 46.06% 62.96% 100.69% 100.00%
ROE -6.24 % -39.33 % 0.77 % 1.62 % 1.87 % 3.66 % 3.91 % - QoQ % 84.13% -5,207.79% -52.47% -13.37% -48.91% -6.39% - Horiz. % -159.59% -1,005.88% 19.69% 41.43% 47.83% 93.61% 100.00%
Per Share 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.55 62.98 74.25 73.40 62.40 76.06 79.16 -96.39% QoQ % -99.13% -15.18% 1.16% 17.63% -17.96% -3.92% - Horiz. % 0.69% 79.56% 93.80% 92.72% 78.83% 96.08% 100.00%
EPS -1.46 -27.71 0.76 1.59 1.80 3.46 3.51 - QoQ % 94.73% -3,746.05% -52.20% -11.67% -47.98% -1.42% - Horiz. % -41.60% -789.46% 21.65% 45.30% 51.28% 98.58% 100.00%
DPS 0.00 45.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2335 0.7046 0.9837 0.9774 0.9620 0.9457 0.8970 -59.33% QoQ % -66.86% -28.37% 0.64% 1.60% 1.72% 5.43% - Horiz. % 26.03% 78.55% 109.67% 108.96% 107.25% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 0.15 17.71 20.88 20.64 17.55 21.39 22.26 -96.46% QoQ % -99.15% -15.18% 1.16% 17.61% -17.95% -3.91% - Horiz. % 0.67% 79.56% 93.80% 92.72% 78.84% 96.09% 100.00%
EPS -0.41 -7.79 0.21 0.45 0.50 0.97 0.99 - QoQ % 94.74% -3,809.52% -53.33% -10.00% -48.45% -2.02% - Horiz. % -41.41% -786.87% 21.21% 45.45% 50.51% 97.98% 100.00%
DPS 0.00 12.66 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0657 0.1982 0.2767 0.2749 0.2706 0.2660 0.2523 -59.32% QoQ % -66.85% -28.37% 0.65% 1.59% 1.73% 5.43% - Horiz. % 26.04% 78.56% 109.67% 108.96% 107.25% 105.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.2100 0.7500 0.8150 0.8600 0.7950 0.8600 0.7100 -
P/RPS 38.33 1.19 1.10 1.17 1.27 1.13 0.90 1,127.95% QoQ % 3,121.01% 8.18% -5.98% -7.87% 12.39% 25.56% - Horiz. % 4,258.89% 132.22% 122.22% 130.00% 141.11% 125.56% 100.00%
P/EPS -14.42 -2.71 107.84 54.16 44.29 24.87 20.26 - QoQ % -432.10% -102.51% 99.11% 22.28% 78.09% 22.75% - Horiz. % -71.17% -13.38% 532.28% 267.32% 218.61% 122.75% 100.00%
EY -6.94 -36.95 0.93 1.85 2.26 4.02 4.94 - QoQ % 81.22% -4,073.12% -49.73% -18.14% -43.78% -18.62% - Horiz. % -140.49% -747.98% 18.83% 37.45% 45.75% 81.38% 100.00%
DY 0.00 60.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.90 1.06 0.83 0.88 0.83 0.91 0.79 9.11% QoQ % -15.09% 27.71% -5.68% 6.02% -8.79% 15.19% - Horiz. % 113.92% 134.18% 105.06% 111.39% 105.06% 115.19% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 02/04/18 22/12/17 25/09/17 22/06/17 29/03/17 15/12/16 -
Price 0.1750 0.2550 0.7150 0.7500 1.0700 0.9250 0.7600 -
P/RPS 31.94 0.40 0.96 1.02 1.71 1.22 0.96 941.11% QoQ % 7,885.00% -58.33% -5.88% -40.35% 40.16% 27.08% - Horiz. % 3,327.08% 41.67% 100.00% 106.25% 178.13% 127.08% 100.00%
P/EPS -12.02 -0.92 94.61 47.23 59.61 26.75 21.68 - QoQ % -1,206.52% -100.97% 100.32% -20.77% 122.84% 23.39% - Horiz. % -55.44% -4.24% 436.39% 217.85% 274.95% 123.39% 100.00%
EY -8.32 -108.67 1.06 2.12 1.68 3.74 4.61 - QoQ % 92.34% -10,351.89% -50.00% 26.19% -55.08% -18.87% - Horiz. % -180.48% -2,357.27% 22.99% 45.99% 36.44% 81.13% 100.00%
DY 0.00 176.47 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.75 0.36 0.73 0.77 1.11 0.98 0.85 -8.03% QoQ % 108.33% -50.68% -5.19% -30.63% 13.27% 15.29% - Horiz. % 88.24% 42.35% 85.88% 90.59% 130.59% 115.29% 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
2Q 31 07 2017.pdf 
