[BNASTRA] YoY Quarter Result on 2013-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 110,818 109,853 83,773 88,530 133,866 76,251 83,825 4.76% YoY % 0.88% 31.13% -5.37% -33.87% 75.56% -9.04% - Horiz. % 132.20% 131.05% 99.94% 105.61% 159.70% 90.96% 100.00%
PBT 5,271 4,972 689 1,579 7,301 -1,416 -119 - YoY % 6.01% 621.63% -56.36% -78.37% 615.61% -1,089.92% - Horiz. % -4,429.41% -4,178.15% -578.99% -1,326.89% -6,135.29% 1,189.92% 100.00%
Tax -486 -219 -25 10 0 0 201 - YoY % -121.92% -776.00% -350.00% 0.00% 0.00% 0.00% - Horiz. % -241.79% -108.96% -12.44% 4.98% 0.00% 0.00% 100.00%
NP 4,785 4,753 664 1,589 7,301 -1,416 82 96.82% YoY % 0.67% 615.81% -58.21% -78.24% 615.61% -1,826.83% - Horiz. % 5,835.37% 5,796.34% 809.76% 1,937.80% 8,903.66% -1,726.83% 100.00%
NP to SH 4,907 4,860 871 1,527 7,478 -1,350 328 56.91% YoY % 0.97% 457.98% -42.96% -79.58% 653.93% -511.59% - Horiz. % 1,496.04% 1,481.71% 265.55% 465.55% 2,279.88% -411.59% 100.00%
Tax Rate 9.22 % 4.40 % 3.63 % -0.63 % - % - % - % - YoY % 109.55% 21.21% 676.19% 0.00% 0.00% 0.00% - Horiz. % -1,463.49% -698.41% -576.19% 100.00% - - -
Total Cost 106,033 105,100 83,109 86,941 126,565 77,667 83,743 4.01% YoY % 0.89% 26.46% -4.41% -31.31% 62.96% -7.26% - Horiz. % 126.62% 125.50% 99.24% 103.82% 151.14% 92.74% 100.00%
Net Worth 125,580 105,224 94,206 93,198 92,652 86,442 100,382 3.80% YoY % 19.35% 11.70% 1.08% 0.59% 7.18% -13.89% - Horiz. % 125.10% 104.82% 93.85% 92.84% 92.30% 86.11% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 125,580 105,224 94,206 93,198 92,652 86,442 100,382 3.80% YoY % 19.35% 11.70% 1.08% 0.59% 7.18% -13.89% - Horiz. % 125.10% 104.82% 93.85% 92.84% 92.30% 86.11% 100.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,625 142,608 -0.31% YoY % 0.00% 0.00% 0.00% 0.00% -0.44% -1.39% - Horiz. % 98.17% 98.17% 98.17% 98.17% 98.17% 98.61% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.32 % 4.33 % 0.79 % 1.79 % 5.45 % -1.86 % 0.10 % 87.21% YoY % -0.23% 448.10% -55.87% -67.16% 393.01% -1,960.00% - Horiz. % 4,320.00% 4,330.00% 790.00% 1,790.00% 5,450.00% -1,860.00% 100.00%
ROE 3.91 % 4.62 % 0.92 % 1.64 % 8.07 % -1.56 % 0.33 % 50.93% YoY % -15.37% 402.17% -43.90% -79.68% 617.31% -572.73% - Horiz. % 1,184.85% 1,400.00% 278.79% 496.97% 2,445.45% -472.73% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 79.16 78.47 59.84 63.24 95.62 54.22 58.78 5.08% YoY % 0.88% 31.13% -5.38% -33.86% 76.36% -7.76% - Horiz. % 134.67% 133.50% 101.80% 107.59% 162.67% 92.24% 100.00%
EPS 3.51 3.47 0.62 1.09 5.34 -0.96 0.23 57.43% YoY % 1.15% 459.68% -43.12% -79.59% 656.25% -517.39% - Horiz. % 1,526.09% 1,508.70% 269.57% 473.91% 2,321.74% -417.39% 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 0.8970 0.7516 0.6729 0.6657 0.6618 0.6147 0.7039 4.12% YoY % 19.35% 11.70% 1.08% 0.59% 7.66% -12.67% - Horiz. % 127.43% 106.78% 95.60% 94.57% 94.02% 87.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 22.26 22.07 16.83 17.79 26.89 15.32 16.84 4.76% YoY % 0.86% 31.13% -5.40% -33.84% 75.52% -9.03% - Horiz. % 132.19% 131.06% 99.94% 105.64% 159.68% 90.97% 100.00%
EPS 0.99 0.98 0.17 0.31 1.50 -0.27 0.07 55.45% YoY % 1.02% 476.47% -45.16% -79.33% 655.56% -485.71% - Horiz. % 1,414.29% 1,400.00% 242.86% 442.86% 2,142.86% -385.71% 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 0.2523 0.2114 0.1893 0.1872 0.1861 0.1737 0.2017 3.80% YoY % 19.35% 11.67% 1.12% 0.59% 7.14% -13.88% - Horiz. % 125.09% 104.81% 93.85% 92.81% 92.27% 86.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.7100 0.3050 0.2200 0.1750 0.1500 0.1500 0.1800 -
P/RPS 0.90 0.39 0.37 0.28 0.16 0.28 0.31 19.42% YoY % 130.77% 5.41% 32.14% 75.00% -42.86% -9.68% - Horiz. % 290.32% 125.81% 119.35% 90.32% 51.61% 90.32% 100.00%
P/EPS 20.26 8.79 35.36 16.04 2.81 -15.63 78.26 -20.15% YoY % 130.49% -75.14% 120.45% 470.82% 117.98% -119.97% - Horiz. % 25.89% 11.23% 45.18% 20.50% 3.59% -19.97% 100.00%
EY 4.94 11.38 2.83 6.23 35.61 -6.40 1.28 25.22% YoY % -56.59% 302.12% -54.57% -82.50% 656.41% -600.00% - Horiz. % 385.94% 889.06% 221.09% 486.72% 2,782.03% -500.00% 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 0.79 0.41 0.33 0.26 0.23 0.24 0.26 20.33% YoY % 92.68% 24.24% 26.92% 13.04% -4.17% -7.69% - Horiz. % 303.85% 157.69% 126.92% 100.00% 88.46% 92.31% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 15/12/16 17/12/15 18/12/14 13/12/13 13/12/12 19/12/11 17/12/10 -
Price 0.7600 0.3700 0.1950 0.1700 0.1400 0.1700 0.1900 -
P/RPS 0.96 0.47 0.33 0.27 0.15 0.31 0.32 20.07% YoY % 104.26% 42.42% 22.22% 80.00% -51.61% -3.12% - Horiz. % 300.00% 146.88% 103.13% 84.38% 46.88% 96.88% 100.00%
P/EPS 21.68 10.66 31.34 15.59 2.62 -17.71 82.61 -19.97% YoY % 103.38% -65.99% 101.03% 495.04% 114.79% -121.44% - Horiz. % 26.24% 12.90% 37.94% 18.87% 3.17% -21.44% 100.00%
EY 4.61 9.38 3.19 6.42 38.15 -5.65 1.21 24.95% YoY % -50.85% 194.04% -50.31% -83.17% 775.22% -566.94% - Horiz. % 380.99% 775.21% 263.64% 530.58% 3,152.89% -466.94% 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 0.85 0.49 0.29 0.26 0.21 0.28 0.27 21.04% YoY % 73.47% 68.97% 11.54% 23.81% -25.00% 3.70% - Horiz. % 314.81% 181.48% 107.41% 96.30% 77.78% 103.70% 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
20131213173500867.pdf 
