[BNASTRA] QoQ Quarter Result on 2012-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 74,017 69,770 113,449 133,866 102,741 66,141 83,873 -8.00% QoQ % 6.09% -38.50% -15.25% 30.29% 55.34% -21.14% - Horiz. % 88.25% 83.19% 135.26% 159.61% 122.50% 78.86% 100.00%
PBT -4,500 -3,983 1,720 7,301 2,240 -4,358 1,202 - QoQ % -12.98% -331.57% -76.44% 225.94% 151.40% -462.56% - Horiz. % -374.38% -331.36% 143.09% 607.40% 186.36% -362.56% 100.00%
Tax -40 -40 -4,257 0 -14 0 119 - QoQ % 0.00% 99.06% 0.00% 0.00% 0.00% 0.00% - Horiz. % -33.61% -33.61% -3,577.31% 0.00% -11.76% 0.00% 100.00%
NP -4,540 -4,023 -2,537 7,301 2,226 -4,358 1,321 - QoQ % -12.85% -58.57% -134.75% 227.99% 151.08% -429.90% - Horiz. % -343.68% -304.54% -192.05% 552.69% 168.51% -329.90% 100.00%
NP to SH -4,408 -3,973 -2,312 7,478 2,299 -4,193 991 - QoQ % -10.95% -71.84% -130.92% 225.27% 154.83% -523.11% - Horiz. % -444.80% -400.91% -233.30% 754.59% 231.99% -423.11% 100.00%
Tax Rate - % - % 247.50 % - % 0.63 % - % -9.90 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -2,500.00% 0.00% -6.36% 0.00% 100.00%
Total Cost 78,557 73,793 115,986 126,565 100,515 70,499 82,552 -3.26% QoQ % 6.46% -36.38% -8.36% 25.92% 42.58% -14.60% - Horiz. % 95.16% 89.39% 140.50% 153.32% 121.76% 85.40% 100.00%
Net Worth 91,784 95,997 99,990 92,652 85,246 82,851 87,213 3.47% QoQ % -4.39% -3.99% 7.92% 8.69% 2.89% -5.00% - Horiz. % 105.24% 110.07% 114.65% 106.24% 97.74% 95.00% 100.00%
Dividend 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 91,784 95,997 99,990 92,652 85,246 82,851 87,213 3.47% QoQ % -4.39% -3.99% 7.92% 8.69% 2.89% -5.00% - Horiz. % 105.24% 110.07% 114.65% 106.24% 97.74% 95.00% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,281 -0.13% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.20% - Horiz. % 99.80% 99.80% 99.80% 99.80% 99.80% 99.80% 100.00%
Ratio Analysis 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -6.13 % -5.77 % -2.24 % 5.45 % 2.17 % -6.59 % 1.58 % - QoQ % -6.24% -157.59% -141.10% 151.15% 132.93% -517.09% - Horiz. % -387.97% -365.19% -141.77% 344.94% 137.34% -417.09% 100.00%
ROE -4.80 % -4.14 % -2.31 % 8.07 % 2.70 % -5.06 % 1.14 % - QoQ % -15.94% -79.22% -128.62% 198.89% 153.36% -543.86% - Horiz. % -421.05% -363.16% -202.63% 707.89% 236.84% -443.86% 100.00%
Per Share 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 52.87 49.84 80.96 95.62 73.39 47.24 59.79 -7.88% QoQ % 6.08% -38.44% -15.33% 30.29% 55.36% -20.99% - Horiz. % 88.43% 83.36% 135.41% 159.93% 122.75% 79.01% 100.00%
EPS -3.15 -2.84 -1.65 5.34 1.64 -3.00 0.71 - QoQ % -10.92% -72.12% -130.90% 225.61% 154.67% -522.54% - Horiz. % -443.66% -400.00% -232.39% 752.11% 230.99% -422.54% 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 0.6556 0.6857 0.7136 0.6618 0.6089 0.5918 0.6217 3.61% QoQ % -4.39% -3.91% 7.83% 8.69% 2.89% -4.81% - Horiz. % 105.45% 110.29% 114.78% 106.45% 97.94% 95.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 14.87 14.02 22.79 26.89 20.64 13.29 16.85 -8.00% QoQ % 6.06% -38.48% -15.25% 30.28% 55.30% -21.13% - Horiz. % 88.25% 83.20% 135.25% 159.58% 122.49% 78.87% 100.00%
EPS -0.89 -0.80 -0.46 1.50 0.46 -0.84 0.20 - QoQ % -11.25% -73.91% -130.67% 226.09% 154.76% -520.00% - Horiz. % -445.00% -400.00% -230.00% 750.00% 230.00% -420.00% 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 0.1844 0.1929 0.2009 0.1861 0.1713 0.1665 0.1752 3.47% QoQ % -4.41% -3.98% 7.95% 8.64% 2.88% -4.97% - Horiz. % 105.25% 110.10% 114.67% 106.22% 97.77% 95.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.1800 0.1600 0.1350 0.1500 0.1700 0.1700 0.1700 -
P/RPS 0.34 0.32 0.17 0.16 0.23 0.36 0.28 13.83% QoQ % 6.25% 88.24% 6.25% -30.43% -36.11% 28.57% - Horiz. % 121.43% 114.29% 60.71% 57.14% 82.14% 128.57% 100.00%
P/EPS -5.72 -5.64 -8.85 2.81 10.35 -5.68 24.06 - QoQ % -1.42% 36.27% -414.95% -72.85% 282.22% -123.61% - Horiz. % -23.77% -23.44% -36.78% 11.68% 43.02% -23.61% 100.00%
EY -17.49 -17.74 -11.30 35.61 9.66 -17.62 4.16 - QoQ % 1.41% -56.99% -131.73% 268.63% 154.82% -523.56% - Horiz. % -420.43% -426.44% -271.63% 856.01% 232.21% -423.56% 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 0.27 0.23 0.19 0.23 0.28 0.29 0.27 - QoQ % 17.39% 21.05% -17.39% -17.86% -3.45% 7.41% - Horiz. % 100.00% 85.19% 70.37% 85.19% 103.70% 107.41% 100.00%
Price Multiplier on Announcement Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 25/06/13 21/03/13 13/12/12 24/09/12 27/06/12 23/03/12 -
Price 0.1650 0.1700 0.1700 0.1400 0.1600 0.1600 0.1600 -
P/RPS 0.31 0.34 0.21 0.15 0.22 0.34 0.27 9.66% QoQ % -8.82% 61.90% 40.00% -31.82% -35.29% 25.93% - Horiz. % 114.81% 125.93% 77.78% 55.56% 81.48% 125.93% 100.00%
P/EPS -5.24 -5.99 -11.15 2.62 9.74 -5.34 22.65 - QoQ % 12.52% 46.28% -525.57% -73.10% 282.40% -123.58% - Horiz. % -23.13% -26.45% -49.23% 11.57% 43.00% -23.58% 100.00%
EY -19.08 -16.69 -8.97 38.15 10.26 -18.72 4.42 - QoQ % -14.32% -86.06% -123.51% 271.83% 154.81% -523.53% - Horiz. % -431.67% -377.60% -202.94% 863.12% 232.13% -423.53% 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 0.25 0.25 0.24 0.21 0.26 0.27 0.26 -2.58% QoQ % 0.00% 4.17% 14.29% -19.23% -3.70% 3.85% - Horiz. % 96.15% 96.15% 92.31% 80.77% 100.00% 103.85% 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
3Q 31.10.2012.pdf 
