[BNASTRA] YoY Quarter Result on 2018-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 460 1,412 995 88,169 106,488 109,312 85,206 -58.08% YoY % -67.42% 41.91% -98.87% -17.20% -2.58% 28.29% - Horiz. % 0.54% 1.66% 1.17% 103.48% 124.98% 128.29% 100.00%
PBT -3,008 936 -22,599 -38,994 4,435 8,295 759 - YoY % -421.37% 104.14% 42.04% -979.23% -46.53% 992.89% - Horiz. % -396.31% 123.32% -2,977.47% -5,137.55% 584.32% 1,092.89% 100.00%
Tax 0 -913 -55 -122 201 -2,189 -51 - YoY % 0.00% -1,560.00% 54.92% -160.70% 109.18% -4,192.16% - Horiz. % -0.00% 1,790.20% 107.84% 239.22% -394.12% 4,292.16% 100.00%
NP -3,008 23 -22,654 -39,116 4,636 6,106 708 - YoY % -13,178.26% 100.10% 42.09% -943.74% -24.07% 762.43% - Horiz. % -424.86% 3.25% -3,199.72% -5,524.86% 654.80% 862.43% 100.00%
NP to SH -2,418 1,049 -16,892 -38,796 4,842 6,297 628 - YoY % -330.51% 106.21% 56.46% -901.24% -23.11% 902.71% - Horiz. % -385.03% 167.04% -2,689.81% -6,177.71% 771.02% 1,002.71% 100.00%
Tax Rate - % 97.54 % - % - % -4.53 % 26.39 % 6.72 % - YoY % 0.00% 0.00% 0.00% 0.00% -117.17% 292.71% - Horiz. % 0.00% 1,451.49% 0.00% 0.00% -67.41% 392.71% 100.00%
Total Cost 3,468 1,389 23,649 127,285 101,852 103,206 84,498 -41.24% YoY % 149.68% -94.13% -81.42% 24.97% -1.31% 22.14% - Horiz. % 4.10% 1.64% 27.99% 150.64% 120.54% 122.14% 100.00%
Net Worth 8,861 24,080 7,840 98,643 132,397 111,330 97,103 -32.88% YoY % -63.20% 207.14% -92.05% -25.49% 18.92% 14.65% - Horiz. % 9.13% 24.80% 8.07% 101.59% 136.35% 114.65% 100.00%
Dividend 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - 63,000 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 8,861 24,080 7,840 98,643 132,397 111,330 97,103 -32.88% YoY % -63.20% 207.14% -92.05% -25.49% 18.92% 14.65% - Horiz. % 9.13% 24.80% 8.07% 101.59% 136.35% 114.65% 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 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin -653.91 % 1.63 % -2,276.78 % -44.36 % 4.35 % 5.59 % 0.83 % - YoY % -40,217.18% 100.07% -5,032.51% -1,119.77% -22.18% 573.49% - Horiz. % -78,784.34% 196.39% -274,310.88% -5,344.58% 524.10% 673.49% 100.00%
ROE -27.29 % 4.36 % -215.46 % -39.33 % 3.66 % 5.66 % 0.65 % - YoY % -725.92% 102.02% -447.83% -1,174.59% -35.34% 770.77% - Horiz. % -4,198.46% 670.77% -33,147.70% -6,050.77% 563.08% 870.77% 100.00%
Per Share 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.33 1.01 0.71 62.98 76.06 78.12 60.86 -58.05% YoY % -67.33% 42.25% -98.87% -17.20% -2.64% 28.36% - Horiz. % 0.54% 1.66% 1.17% 103.48% 124.98% 128.36% 100.00%
EPS -1.73 0.75 -12.07 -27.71 3.46 4.50 0.45 - YoY % -330.67% 106.21% 56.44% -900.87% -23.11% 900.00% - Horiz. % -384.44% 166.67% -2,682.22% -6,157.78% 768.89% 1,000.00% 100.00%
DPS 0.00 0.00 0.00 45.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0633 0.1720 0.0560 0.7046 0.9457 0.7956 0.6936 -32.88% YoY % -63.20% 207.14% -92.05% -25.49% 18.87% 14.71% - Horiz. % 9.13% 24.80% 8.07% 101.59% 136.35% 114.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.09 0.28 0.20 17.71 21.39 21.96 17.12 -58.27% YoY % -67.86% 40.00% -98.87% -17.20% -2.60% 28.27% - Horiz. % 0.53% 1.64% 1.17% 103.45% 124.94% 128.27% 100.00%
EPS -0.49 0.21 -3.39 -7.79 0.97 1.27 0.13 - YoY % -333.33% 106.19% 56.48% -903.09% -23.62% 876.92% - Horiz. % -376.92% 161.54% -2,607.69% -5,992.31% 746.15% 976.92% 100.00%
DPS 0.00 0.00 0.00 12.66 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0178 0.0484 0.0158 0.1982 0.2660 0.2237 0.1951 -32.88% YoY % -63.22% 206.33% -92.03% -25.49% 18.91% 14.66% - Horiz. % 9.12% 24.81% 8.10% 101.59% 136.34% 114.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.1250 0.1350 0.1300 0.7500 0.8600 0.6350 0.2250 -
P/RPS 38.04 13.39 18.29 1.19 1.13 0.82 0.37 116.29% YoY % 184.09% -26.79% 1,436.97% 5.31% 37.80% 121.62% - Horiz. % 10,281.08% 3,618.92% 4,943.24% 321.62% 305.41% 221.62% 100.00%
P/EPS -7.24 18.02 -1.08 -2.71 24.87 15.18 50.16 - YoY % -140.18% 1,768.52% 60.15% -110.90% 63.83% -69.74% - Horiz. % -14.43% 35.93% -2.15% -5.40% 49.58% 30.26% 100.00%
EY -13.82 5.55 -92.81 -36.95 4.02 6.59 1.99 - YoY % -349.01% 105.98% -151.18% -1,019.15% -39.00% 231.16% - Horiz. % -694.47% 278.89% -4,663.82% -1,856.78% 202.01% 331.16% 100.00%
DY 0.00 0.00 0.00 60.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.97 0.78 2.32 1.06 0.91 0.80 0.32 35.34% YoY % 152.56% -66.38% 118.87% 16.48% 13.75% 150.00% - Horiz. % 615.62% 243.75% 725.00% 331.25% 284.38% 250.00% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 15/04/21 23/04/20 08/04/19 02/04/18 29/03/17 28/03/16 26/03/15 -
Price 0.1350 0.1200 0.0850 0.2550 0.9250 0.7800 0.2350 -
P/RPS 41.09 11.90 11.96 0.40 1.22 1.00 0.39 117.17% YoY % 245.29% -0.50% 2,890.00% -67.21% 22.00% 156.41% - Horiz. % 10,535.90% 3,051.28% 3,066.67% 102.56% 312.82% 256.41% 100.00%
P/EPS -7.82 16.02 -0.70 -0.92 26.75 18.65 52.39 - YoY % -148.81% 2,388.57% 23.91% -103.44% 43.43% -64.40% - Horiz. % -14.93% 30.58% -1.34% -1.76% 51.06% 35.60% 100.00%
EY -12.79 6.24 -141.95 -108.67 3.74 5.36 1.91 - YoY % -304.97% 104.40% -30.62% -3,005.61% -30.22% 180.63% - Horiz. % -669.63% 326.70% -7,431.94% -5,689.53% 195.81% 280.63% 100.00%
DY 0.00 0.00 0.00 176.47 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.13 0.70 1.52 0.36 0.98 0.98 0.34 35.74% YoY % 204.29% -53.95% 322.22% -63.27% 0.00% 188.24% - Horiz. % 626.47% 205.88% 447.06% 105.88% 288.24% 288.24% 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
4Q 31 01 2018.pdf 
