[BNASTRA] YoY Quarter Result on 2018-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 10,683 1,033 339 1,388 103,955 110,818 109,853 -32.16% YoY % 934.17% 204.72% -75.58% -98.66% -6.19% 0.88% - Horiz. % 9.72% 0.94% 0.31% 1.26% 94.63% 100.88% 100.00%
PBT 2,915 -1,781 -945 -2,798 1,135 5,271 4,972 -8.51% YoY % 263.67% -88.47% 66.23% -346.52% -78.47% 6.01% - Horiz. % 58.63% -35.82% -19.01% -56.28% 22.83% 106.01% 100.00%
Tax -1,341 0 12 0 -440 -486 -219 35.22% YoY % 0.00% 0.00% 0.00% 0.00% 9.47% -121.92% - Horiz. % 612.33% -0.00% -5.48% -0.00% 200.91% 221.92% 100.00%
NP 1,574 -1,781 -933 -2,798 695 4,785 4,753 -16.81% YoY % 188.38% -90.89% 66.65% -502.59% -85.48% 0.67% - Horiz. % 33.12% -37.47% -19.63% -58.87% 14.62% 100.67% 100.00%
NP to SH 1,628 -1,590 -1,049 -2,460 1,058 4,907 4,860 -16.65% YoY % 202.39% -51.57% 57.36% -332.51% -78.44% 0.97% - Horiz. % 33.50% -32.72% -21.58% -50.62% 21.77% 100.97% 100.00%
Tax Rate 46.00 % - % - % - % 38.77 % 9.22 % 4.40 % 47.82% YoY % 0.00% 0.00% 0.00% 0.00% 320.50% 109.55% - Horiz. % 1,045.45% 0.00% 0.00% 0.00% 881.14% 209.55% 100.00%
Total Cost 9,109 2,814 1,272 4,186 103,260 106,033 105,100 -33.45% YoY % 223.70% 121.23% -69.61% -95.95% -2.62% 0.89% - Horiz. % 8.67% 2.68% 1.21% 3.98% 98.25% 100.89% 100.00%
Net Worth 8,414 11,395 27,496 24,822 137,717 125,580 105,224 -34.34% YoY % -26.17% -58.55% 10.77% -81.98% 9.67% 19.35% - Horiz. % 8.00% 10.83% 26.13% 23.59% 130.88% 119.35% 100.00%
Dividend 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 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 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 8,414 11,395 27,496 24,822 137,717 125,580 105,224 -34.34% YoY % -26.17% -58.55% 10.77% -81.98% 9.67% 19.35% - Horiz. % 8.00% 10.83% 26.13% 23.59% 130.88% 119.35% 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 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 14.73 % -172.41 % -275.22 % -201.59 % 0.67 % 4.32 % 4.33 % 22.61% YoY % 108.54% 37.36% -36.52% -30,188.06% -84.49% -0.23% - Horiz. % 340.18% -3,981.76% -6,356.12% -4,655.66% 15.47% 99.77% 100.00%
ROE 19.35 % -13.95 % -3.82 % -9.91 % 0.77 % 3.91 % 4.62 % 26.93% YoY % 238.71% -265.18% 61.45% -1,387.01% -80.31% -15.37% - Horiz. % 418.83% -301.95% -82.68% -214.50% 16.67% 84.63% 100.00%
Per Share 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 7.63 0.74 0.24 0.99 74.25 79.16 78.47 -32.16% YoY % 931.08% 208.33% -75.76% -98.67% -6.20% 0.88% - Horiz. % 9.72% 0.94% 0.31% 1.26% 94.62% 100.88% 100.00%
EPS 1.16 -1.14 -0.75 -1.76 0.76 3.51 3.47 -16.68% YoY % 201.75% -52.00% 57.39% -331.58% -78.35% 1.15% - Horiz. % 33.43% -32.85% -21.61% -50.72% 21.90% 101.15% 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 0.0601 0.0814 0.1964 0.1773 0.9837 0.8970 0.7516 -34.34% YoY % -26.17% -58.55% 10.77% -81.98% 9.67% 19.35% - Horiz. % 8.00% 10.83% 26.13% 23.59% 130.88% 119.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 2.15 0.21 0.07 0.28 20.88 22.26 22.07 -32.14% YoY % 923.81% 200.00% -75.00% -98.66% -6.20% 0.86% - Horiz. % 9.74% 0.95% 0.32% 1.27% 94.61% 100.86% 100.00%
EPS 0.33 -0.32 -0.21 -0.49 0.21 0.99 0.98 -16.58% YoY % 203.12% -52.38% 57.14% -333.33% -78.79% 1.02% - Horiz. % 33.67% -32.65% -21.43% -50.00% 21.43% 101.02% 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 0.0169 0.0229 0.0552 0.0499 0.2767 0.2523 0.2114 -34.34% YoY % -26.20% -58.51% 10.62% -81.97% 9.67% 19.35% - Horiz. % 7.99% 10.83% 26.11% 23.60% 130.89% 119.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.0900 0.1300 0.0800 0.1300 0.8150 0.7100 0.3050 -
P/RPS 1.18 17.62 33.04 13.11 1.10 0.90 0.39 20.24% YoY % -93.30% -46.67% 152.02% 1,091.82% 22.22% 130.77% - Horiz. % 302.56% 4,517.95% 8,471.80% 3,361.54% 282.05% 230.77% 100.00%
P/EPS 7.74 -11.45 -10.68 -7.40 107.84 20.26 8.79 -2.10% YoY % 167.60% -7.21% -44.32% -106.86% 432.28% 130.49% - Horiz. % 88.05% -130.26% -121.50% -84.19% 1,226.85% 230.49% 100.00%
EY 12.92 -8.74 -9.37 -13.52 0.93 4.94 11.38 2.14% YoY % 247.83% 6.72% 30.70% -1,553.76% -81.17% -56.59% - Horiz. % 113.53% -76.80% -82.34% -118.80% 8.17% 43.41% 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 1.50 1.60 0.41 0.73 0.83 0.79 0.41 24.11% YoY % -6.25% 290.24% -43.84% -12.05% 5.06% 92.68% - Horiz. % 365.85% 390.24% 100.00% 178.05% 202.44% 192.68% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 15/12/21 29/12/20 19/12/19 17/12/18 22/12/17 15/12/16 17/12/15 -
Price 0.0900 0.1450 0.0800 0.1100 0.7150 0.7600 0.3700 -
P/RPS 1.18 19.65 33.04 11.10 0.96 0.96 0.47 16.57% YoY % -93.99% -40.53% 197.66% 1,056.25% 0.00% 104.26% - Horiz. % 251.06% 4,180.85% 7,029.79% 2,361.70% 204.26% 204.26% 100.00%
P/EPS 7.74 -12.77 -10.68 -6.26 94.61 21.68 10.66 -5.19% YoY % 160.61% -19.57% -70.61% -106.62% 336.39% 103.38% - Horiz. % 72.61% -119.79% -100.19% -58.72% 887.52% 203.38% 100.00%
EY 12.92 -7.83 -9.37 -15.97 1.06 4.61 9.38 5.48% YoY % 265.01% 16.44% 41.33% -1,606.60% -77.01% -50.85% - Horiz. % 137.74% -83.48% -99.89% -170.26% 11.30% 49.15% 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 1.50 1.78 0.41 0.62 0.73 0.85 0.49 20.48% YoY % -15.73% 334.15% -33.87% -15.07% -14.12% 73.47% - Horiz. % 306.12% 363.27% 83.67% 126.53% 148.98% 173.47% 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
3Q 31 10 2018.pdf 
