[BNASTRA] QoQ Cumulative Quarter Result on 31-Jul-2022 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 51.73%
YoY- 347.88%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 59,546 188,666 114,508 49,970 27,373 38,547 11,579 198.82%
PBT 7,773 22,694 14,921 6,476 4,154 4,920 575 470.18%
Tax -2,039 -6,171 -3,965 -1,868 -1,117 -13,585 -1,337 32.59%
NP 5,734 16,523 10,956 4,608 3,037 -8,665 -762 -
-
NP to SH 5,734 16,523 10,956 4,608 3,037 -8,133 -231 -
-
Tax Rate 26.23% 27.19% 26.57% 28.84% 26.89% 276.12% 232.52% -
Total Cost 53,812 172,143 103,552 45,362 24,336 47,212 12,341 167.62%
-
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
NOSH 382,500 382,500 140,000 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.63% 8.76% 9.57% 9.22% 11.09% -22.48% -6.58% -
ROE 11.91% 49.39% 85.53% 71.40% 62.16% -440.10% -2.75% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 15.57 62.54 81.79 35.69 19.55 27.53 8.27 52.64%
EPS 1.50 9.16 7.83 3.29 2.17 -5.81 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 0.0601 63.94%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 11.96 37.90 23.01 10.04 5.50 7.74 2.33 198.45%
EPS 1.15 3.32 2.20 0.93 0.61 -1.63 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0672 0.0257 0.013 0.0098 0.0037 0.0169 220.93%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.90 0.83 0.09 0.09 0.09 0.09 0.09 -
P/RPS 5.78 1.33 0.11 0.25 0.46 0.33 1.09 205.01%
P/EPS 60.04 15.15 1.15 2.73 4.15 -1.55 -54.55 -
EY 1.67 6.60 86.95 36.57 24.10 -64.55 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 7.48 0.98 1.95 2.58 6.82 1.50 184.04%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 15/12/21 -
Price 0.86 0.83 0.85 0.09 0.09 0.09 0.09 -
P/RPS 5.52 1.33 1.04 0.25 0.46 0.33 1.09 195.77%
P/EPS 57.37 15.15 10.86 2.73 4.15 -1.55 -54.55 -
EY 1.74 6.60 9.21 36.57 24.10 -64.55 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 7.48 9.29 1.95 2.58 6.82 1.50 175.48%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment