[BNASTRA] YoY Quarter Result on 2016-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 184 929 102,756 85,780 74,725 67,213 74,017 -63.18% YoY % -80.19% -99.10% 19.79% 14.79% 11.18% -9.19% - Horiz. % 0.25% 1.26% 138.83% 115.89% 100.96% 90.81% 100.00%
PBT -2,398 -6,001 2,949 2,676 774 -2,057 -4,500 -9.95% YoY % 60.04% -303.49% 10.20% 245.74% 137.63% 54.29% - Horiz. % 53.29% 133.36% -65.53% -59.47% -17.20% 45.71% 100.00%
Tax 0 0 -906 -323 -105 -25 -40 - YoY % 0.00% 0.00% -180.50% -207.62% -320.00% 37.50% - Horiz. % -0.00% -0.00% 2,265.00% 807.50% 262.50% 62.50% 100.00%
NP -2,398 -6,001 2,043 2,353 669 -2,082 -4,540 -10.09% YoY % 60.04% -393.73% -13.17% 251.72% 132.13% 54.14% - Horiz. % 52.82% 132.18% -45.00% -51.83% -14.74% 45.86% 100.00%
NP to SH -2,069 -5,632 2,223 2,491 880 -2,024 -4,408 -11.84% YoY % 63.26% -353.35% -10.76% 183.07% 143.48% 54.08% - Horiz. % 46.94% 127.77% -50.43% -56.51% -19.96% 45.92% 100.00%
Tax Rate - % - % 30.72 % 12.07 % 13.57 % - % - % - YoY % 0.00% 0.00% 154.52% -11.05% 0.00% 0.00% - Horiz. % 0.00% 0.00% 226.38% 88.95% 100.00% - -
Total Cost 2,582 6,930 100,713 83,427 74,056 69,295 78,557 -43.39% YoY % -62.74% -93.12% 20.72% 12.65% 6.87% -11.79% - Horiz. % 3.29% 8.82% 128.20% 106.20% 94.27% 88.21% 100.00%
Net Worth 28,545 27,174 136,836 120,567 99,959 93,254 91,784 -17.68% YoY % 5.05% -80.14% 13.49% 20.62% 7.19% 1.60% - Horiz. % 31.10% 29.61% 149.08% 131.36% 108.91% 101.60% 100.00%
Dividend 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 28,545 27,174 136,836 120,567 99,959 93,254 91,784 -17.68% YoY % 5.05% -80.14% 13.49% 20.62% 7.19% 1.60% - Horiz. % 31.10% 29.61% 149.08% 131.36% 108.91% 101.60% 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 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -1,303.26 % -645.96 % 1.99 % 2.74 % 0.90 % -3.10 % -6.13 % 144.20% YoY % -101.76% -32,560.30% -27.37% 204.44% 129.03% 49.43% - Horiz. % 21,260.36% 10,537.68% -32.46% -44.70% -14.68% 50.57% 100.00%
ROE -7.25 % -20.73 % 1.62 % 2.07 % 0.88 % -2.17 % -4.80 % 7.11% YoY % 65.03% -1,379.63% -21.74% 135.23% 140.55% 54.79% - Horiz. % 151.04% 431.88% -33.75% -43.12% -18.33% 45.21% 100.00%
Per Share 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.13 0.66 73.40 61.27 53.38 48.01 52.87 -63.24% YoY % -80.30% -99.10% 19.80% 14.78% 11.19% -9.19% - Horiz. % 0.25% 1.25% 138.83% 115.89% 100.96% 90.81% 100.00%
EPS -1.48 -4.02 1.59 1.78 0.63 -1.45 -3.15 -11.82% YoY % 63.18% -352.83% -10.67% 182.54% 143.45% 53.97% - Horiz. % 46.98% 127.62% -50.48% -56.51% -20.00% 46.03% 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 0.2039 0.1941 0.9774 0.8612 0.7140 0.6661 0.6556 -17.68% YoY % 5.05% -80.14% 13.49% 20.62% 7.19% 1.60% - Horiz. % 31.10% 29.61% 149.08% 131.36% 108.91% 101.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.04 0.19 20.64 17.23 15.01 13.50 14.87 -62.69% YoY % -78.95% -99.08% 19.79% 14.79% 11.19% -9.21% - Horiz. % 0.27% 1.28% 138.80% 115.87% 100.94% 90.79% 100.00%
EPS -0.42 -1.13 0.45 0.50 0.18 -0.41 -0.89 -11.76% YoY % 62.83% -351.11% -10.00% 177.78% 143.90% 53.93% - Horiz. % 47.19% 126.97% -50.56% -56.18% -20.22% 46.07% 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 0.0574 0.0546 0.2749 0.2422 0.2008 0.1874 0.1844 -17.67% YoY % 5.13% -80.14% 13.50% 20.62% 7.15% 1.63% - Horiz. % 31.13% 29.61% 149.08% 131.34% 108.89% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.0900 0.1850 0.8600 0.7700 0.3450 0.2650 0.1800 -
P/RPS 68.48 27.88 1.17 1.26 0.65 0.55 0.34 142.01% YoY % 145.62% 2,282.91% -7.14% 93.85% 18.18% 61.76% - Horiz. % 20,141.18% 8,200.00% 344.12% 370.59% 191.18% 161.76% 100.00%
P/EPS -6.09 -4.60 54.16 43.28 54.89 -18.33 -5.72 1.05% YoY % -32.39% -108.49% 25.14% -21.15% 399.45% -220.45% - Horiz. % 106.47% 80.42% -946.85% -756.64% -959.62% 320.45% 100.00%
EY -16.42 -21.75 1.85 2.31 1.82 -5.46 -17.49 -1.05% YoY % 24.51% -1,275.68% -19.91% 26.92% 133.33% 68.78% - Horiz. % 93.88% 124.36% -10.58% -13.21% -10.41% 31.22% 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 0.44 0.95 0.88 0.89 0.48 0.40 0.27 8.48% YoY % -53.68% 7.95% -1.12% 85.42% 20.00% 48.15% - Horiz. % 162.96% 351.85% 325.93% 329.63% 177.78% 148.15% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 27/09/18 25/09/17 22/09/16 23/09/15 30/09/14 26/09/13 -
Price 0.0750 0.1550 0.7500 0.8900 0.2700 0.2600 0.1650 -
P/RPS 57.07 23.36 1.02 1.45 0.51 0.54 0.31 138.42% YoY % 144.31% 2,190.20% -29.66% 184.31% -5.56% 74.19% - Horiz. % 18,409.68% 7,535.48% 329.03% 467.74% 164.52% 174.19% 100.00%
P/EPS -5.07 -3.85 47.23 50.02 42.95 -17.98 -5.24 -0.55% YoY % -31.69% -108.15% -5.58% 16.46% 338.88% -243.13% - Horiz. % 96.76% 73.47% -901.34% -954.58% -819.66% 343.13% 100.00%
EY -19.70 -25.95 2.12 2.00 2.33 -5.56 -19.08 0.53% YoY % 24.08% -1,324.06% 6.00% -14.16% 141.91% 70.86% - Horiz. % 103.25% 136.01% -11.11% -10.48% -12.21% 29.14% 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 0.37 0.80 0.77 1.03 0.38 0.39 0.25 6.75% YoY % -53.75% 3.90% -25.24% 171.05% -2.56% 56.00% - Horiz. % 148.00% 320.00% 308.00% 412.00% 152.00% 156.00% 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