[BNASTRA] YoY Quarter Result on 2014-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 87,358 103,716 83,334 73,345 69,770 66,141 66,825 4.56% YoY % -15.77% 24.46% 13.62% 5.12% 5.49% -1.02% - Horiz. % 130.73% 155.21% 124.70% 109.76% 104.41% 98.98% 100.00%
PBT 3,127 5,992 1,699 -1,034 -3,983 -4,358 -6,519 - YoY % -47.81% 252.68% 264.31% 74.04% 8.60% 33.15% - Horiz. % -47.97% -91.92% -26.06% 15.86% 61.10% 66.85% 100.00%
Tax -747 -779 -70 -17 -40 0 -14 93.91% YoY % 4.11% -1,012.86% -311.76% 57.50% 0.00% 0.00% - Horiz. % 5,335.71% 5,564.29% 500.00% 121.43% 285.71% -0.00% 100.00%
NP 2,380 5,213 1,629 -1,051 -4,023 -4,358 -6,533 - YoY % -54.34% 220.01% 255.00% 73.88% 7.69% 33.29% - Horiz. % -36.43% -79.79% -24.93% 16.09% 61.58% 66.71% 100.00%
NP to SH 2,513 5,361 1,856 -817 -3,973 -4,193 -6,399 - YoY % -53.12% 188.85% 327.17% 79.44% 5.25% 34.47% - Horiz. % -39.27% -83.78% -29.00% 12.77% 62.09% 65.53% 100.00%
Tax Rate 23.89 % 13.00 % 4.12 % - % - % - % - % - YoY % 83.77% 215.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 579.85% 315.53% 100.00% - - - -
Total Cost 84,978 98,503 81,705 74,396 73,793 70,499 73,358 2.48% YoY % -13.73% 20.56% 9.82% 0.82% 4.67% -3.90% - Horiz. % 115.84% 134.28% 111.38% 101.41% 100.59% 96.10% 100.00%
Net Worth 134,680 117,936 98,853 95,354 95,997 82,851 88,038 7.34% YoY % 14.20% 19.30% 3.67% -0.67% 15.87% -5.89% - Horiz. % 152.98% 133.96% 112.28% 108.31% 109.04% 94.11% 100.00%
Dividend 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 134,680 117,936 98,853 95,354 95,997 82,851 88,038 7.34% YoY % 14.20% 19.30% 3.67% -0.67% 15.87% -5.89% - Horiz. % 152.98% 133.96% 112.28% 108.31% 109.04% 94.11% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,637 -0.08% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.45% - Horiz. % 99.55% 99.55% 99.55% 99.55% 99.55% 99.55% 100.00%
Ratio Analysis 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 2.72 % 5.03 % 1.95 % -1.43 % -5.77 % -6.59 % -9.78 % - YoY % -45.92% 157.95% 236.36% 75.22% 12.44% 32.62% - Horiz. % -27.81% -51.43% -19.94% 14.62% 59.00% 67.38% 100.00%
ROE 1.87 % 4.55 % 1.88 % -0.86 % -4.14 % -5.06 % -7.27 % - YoY % -58.90% 142.02% 318.60% 79.23% 18.18% 30.40% - Horiz. % -25.72% -62.59% -25.86% 11.83% 56.95% 69.60% 100.00%
Per Share 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 62.40 74.08 59.52 52.39 49.84 47.24 47.52 4.64% YoY % -15.77% 24.46% 13.61% 5.12% 5.50% -0.59% - Horiz. % 131.31% 155.89% 125.25% 110.25% 104.88% 99.41% 100.00%
EPS 1.80 3.83 1.33 -0.58 -2.84 -3.00 -4.55 - YoY % -53.00% 187.97% 329.31% 79.58% 5.33% 34.07% - Horiz. % -39.56% -84.18% -29.23% 12.75% 62.42% 65.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9620 0.8424 0.7061 0.6811 0.6857 0.5918 0.6260 7.42% YoY % 14.20% 19.30% 3.67% -0.67% 15.87% -5.46% - Horiz. % 153.67% 134.57% 112.80% 108.80% 109.54% 94.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 17.55 20.84 16.74 14.74 14.02 13.29 13.43 4.56% YoY % -15.79% 24.49% 13.57% 5.14% 5.49% -1.04% - Horiz. % 130.68% 155.17% 124.65% 109.75% 104.39% 98.96% 100.00%
EPS 0.50 1.08 0.37 -0.16 -0.80 -0.84 -1.29 - YoY % -53.70% 191.89% 331.25% 80.00% 4.76% 34.88% - Horiz. % -38.76% -83.72% -28.68% 12.40% 62.02% 65.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2706 0.2369 0.1986 0.1916 0.1929 0.1665 0.1769 7.33% YoY % 14.23% 19.28% 3.65% -0.67% 15.86% -5.88% - Horiz. % 152.97% 133.92% 112.27% 108.31% 109.04% 94.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.7950 0.7050 0.2250 0.2250 0.1600 0.1700 0.2100 -
P/RPS 1.27 0.95 0.38 0.43 0.32 0.36 0.44 19.30% YoY % 33.68% 150.00% -11.63% 34.38% -11.11% -18.18% - Horiz. % 288.64% 215.91% 86.36% 97.73% 72.73% 81.82% 100.00%
P/EPS 44.29 18.41 16.97 -38.56 -5.64 -5.68 -4.62 - YoY % 140.58% 8.49% 144.01% -583.69% 0.70% -22.94% - Horiz. % -958.66% -398.48% -367.32% 834.63% 122.08% 122.94% 100.00%
EY 2.26 5.43 5.89 -2.59 -17.74 -17.62 -21.67 - YoY % -58.38% -7.81% 327.41% 85.40% -0.68% 18.69% - Horiz. % -10.43% -25.06% -27.18% 11.95% 81.86% 81.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.83 0.84 0.32 0.33 0.23 0.29 0.34 16.02% YoY % -1.19% 162.50% -3.03% 43.48% -20.69% -14.71% - Horiz. % 244.12% 247.06% 94.12% 97.06% 67.65% 85.29% 100.00%
Price Multiplier on Announcement Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/06/17 28/06/16 25/06/15 26/06/14 25/06/13 27/06/12 23/06/11 -
Price 1.0700 0.7900 0.2200 0.2900 0.1700 0.1600 0.1700 -
P/RPS 1.71 1.07 0.37 0.55 0.34 0.34 0.36 29.62% YoY % 59.81% 189.19% -32.73% 61.76% 0.00% -5.56% - Horiz. % 475.00% 297.22% 102.78% 152.78% 94.44% 94.44% 100.00%
P/EPS 59.61 20.63 16.59 -49.69 -5.99 -5.34 -3.74 - YoY % 188.95% 24.35% 133.39% -729.55% -12.17% -42.78% - Horiz. % -1,593.85% -551.60% -443.58% 1,328.61% 160.16% 142.78% 100.00%
EY 1.68 4.85 6.03 -2.01 -16.69 -18.72 -26.76 - YoY % -65.36% -19.57% 400.00% 87.96% 10.84% 30.04% - Horiz. % -6.28% -18.12% -22.53% 7.51% 62.37% 69.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.11 0.94 0.31 0.43 0.25 0.27 0.27 26.54% YoY % 18.09% 203.23% -27.91% 72.00% -7.41% 0.00% - Horiz. % 411.11% 348.15% 114.81% 159.26% 92.59% 100.00% 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 30.04.2014.pdf 
