[BNASTRA] YoY Quarter Result on 2017-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,412 995 88,169 106,488 109,312 85,206 82,715 -49.24% YoY % 41.91% -98.87% -17.20% -2.58% 28.29% 3.01% - Horiz. % 1.71% 1.20% 106.59% 128.74% 132.15% 103.01% 100.00%
PBT 936 -22,599 -38,994 4,435 8,295 759 1,712 -9.57% YoY % 104.14% 42.04% -979.23% -46.53% 992.89% -55.67% - Horiz. % 54.67% -1,320.04% -2,277.69% 259.05% 484.52% 44.33% 100.00%
Tax -913 -55 -122 201 -2,189 -51 413 - YoY % -1,560.00% 54.92% -160.70% 109.18% -4,192.16% -112.35% - Horiz. % -221.07% -13.32% -29.54% 48.67% -530.02% -12.35% 100.00%
NP 23 -22,654 -39,116 4,636 6,106 708 2,125 -52.95% YoY % 100.10% 42.09% -943.74% -24.07% 762.43% -66.68% - Horiz. % 1.08% -1,066.07% -1,840.75% 218.16% 287.34% 33.32% 100.00%
NP to SH 1,049 -16,892 -38,796 4,842 6,297 628 2,332 -12.46% YoY % 106.21% 56.46% -901.24% -23.11% 902.71% -73.07% - Horiz. % 44.98% -724.36% -1,663.64% 207.63% 270.03% 26.93% 100.00%
Tax Rate 97.54 % - % - % -4.53 % 26.39 % 6.72 % -24.12 % - YoY % 0.00% 0.00% 0.00% -117.17% 292.71% 127.86% - Horiz. % -404.39% 0.00% 0.00% 18.78% -109.41% -27.86% 100.00%
Total Cost 1,389 23,649 127,285 101,852 103,206 84,498 80,590 -49.16% YoY % -94.13% -81.42% 24.97% -1.31% 22.14% 4.85% - Horiz. % 1.72% 29.34% 157.94% 126.38% 128.06% 104.85% 100.00%
Net Worth 24,080 7,840 98,643 132,397 111,330 97,103 95,689 -20.53% YoY % 207.14% -92.05% -25.49% 18.92% 14.65% 1.48% - Horiz. % 25.16% 8.19% 103.09% 138.36% 116.35% 101.48% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - 63,000 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 24,080 7,840 98,643 132,397 111,330 97,103 95,689 -20.53% YoY % 207.14% -92.05% -25.49% 18.92% 14.65% 1.48% - Horiz. % 25.16% 8.19% 103.09% 138.36% 116.35% 101.48% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 - YoY % 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 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 1.63 % -2,276.78 % -44.36 % 4.35 % 5.59 % 0.83 % 2.57 % -7.30% YoY % 100.07% -5,032.51% -1,119.77% -22.18% 573.49% -67.70% - Horiz. % 63.42% -88,590.66% -1,726.07% 169.26% 217.51% 32.30% 100.00%
ROE 4.36 % -215.46 % -39.33 % 3.66 % 5.66 % 0.65 % 2.44 % 10.15% YoY % 102.02% -447.83% -1,174.59% -35.34% 770.77% -73.36% - Horiz. % 178.69% -8,830.33% -1,611.89% 150.00% 231.97% 26.64% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 1.01 0.71 62.98 76.06 78.12 60.86 59.08 -49.23% YoY % 42.25% -98.87% -17.20% -2.64% 28.36% 3.01% - Horiz. % 1.71% 1.20% 106.60% 128.74% 132.23% 103.01% 100.00%
EPS 0.75 -12.07 -27.71 3.46 4.50 0.45 1.67 -12.48% YoY % 106.21% 56.44% -900.87% -23.11% 900.00% -73.05% - Horiz. % 44.91% -722.75% -1,659.28% 207.19% 269.46% 26.95% 100.00%
DPS 0.00 0.00 45.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1720 0.0560 0.7046 0.9457 0.7956 0.6936 0.6835 -20.53% YoY % 207.14% -92.05% -25.49% 18.87% 14.71% 1.48% - Horiz. % 25.16% 8.19% 103.09% 138.36% 116.40% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 452,441 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.31 0.22 19.48 23.53 24.16 18.83 18.28 -49.30% YoY % 40.91% -98.87% -17.21% -2.61% 28.31% 3.01% - Horiz. % 1.70% 1.20% 106.56% 128.72% 132.17% 103.01% 100.00%
EPS 0.23 -3.73 -8.57 1.07 1.39 0.14 0.52 -12.71% YoY % 106.17% 56.48% -900.93% -23.02% 892.86% -73.08% - Horiz. % 44.23% -717.31% -1,648.08% 205.77% 267.31% 26.92% 100.00%
DPS 0.00 0.00 13.92 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0532 0.0173 0.2180 0.2926 0.2460 0.2146 0.2115 -20.54% YoY % 207.51% -92.06% -25.50% 18.94% 14.63% 1.47% - Horiz. % 25.15% 8.18% 103.07% 138.35% 116.31% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.1350 0.1300 0.7500 0.8600 0.6350 0.2250 0.1700 -
P/RPS 13.39 18.29 1.19 1.13 0.82 0.37 0.29 89.35% YoY % -26.79% 1,436.97% 5.31% 37.80% 121.62% 27.59% - Horiz. % 4,617.24% 6,306.90% 410.34% 389.66% 282.76% 127.59% 100.00%
P/EPS 18.02 -1.08 -2.71 24.87 15.18 50.16 10.21 9.93% YoY % 1,768.52% 60.15% -110.90% 63.83% -69.74% 391.28% - Horiz. % 176.49% -10.58% -26.54% 243.58% 148.68% 491.28% 100.00%
EY 5.55 -92.81 -36.95 4.02 6.59 1.99 9.80 -9.04% YoY % 105.98% -151.18% -1,019.15% -39.00% 231.16% -79.69% - Horiz. % 56.63% -947.04% -377.04% 41.02% 67.24% 20.31% 100.00%
DY 0.00 0.00 60.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.78 2.32 1.06 0.91 0.80 0.32 0.25 20.87% YoY % -66.38% 118.87% 16.48% 13.75% 150.00% 28.00% - Horiz. % 312.00% 928.00% 424.00% 364.00% 320.00% 128.00% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 23/04/20 08/04/19 02/04/18 29/03/17 28/03/16 26/03/15 27/03/14 -
Price 0.1200 0.0850 0.2550 0.9250 0.7800 0.2350 0.1650 -
P/RPS 11.90 11.96 0.40 1.22 1.00 0.39 0.28 86.76% YoY % -0.50% 2,890.00% -67.21% 22.00% 156.41% 39.29% - Horiz. % 4,250.00% 4,271.43% 142.86% 435.71% 357.14% 139.29% 100.00%
P/EPS 16.02 -0.70 -0.92 26.75 18.65 52.39 9.91 8.33% YoY % 2,388.57% 23.91% -103.44% 43.43% -64.40% 428.66% - Horiz. % 161.65% -7.06% -9.28% 269.93% 188.19% 528.66% 100.00%
EY 6.24 -141.95 -108.67 3.74 5.36 1.91 10.10 -7.71% YoY % 104.40% -30.62% -3,005.61% -30.22% 180.63% -81.09% - Horiz. % 61.78% -1,405.45% -1,075.94% 37.03% 53.07% 18.91% 100.00%
DY 0.00 0.00 176.47 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.70 1.52 0.36 0.98 0.98 0.34 0.24 19.52% YoY % -53.95% 322.22% -63.27% 0.00% 188.24% 41.67% - Horiz. % 291.67% 633.33% 150.00% 408.33% 408.33% 141.67% 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