[BINACOM] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -16.36%
YoY- -42.36%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 45,484 45,436 47,734 46,508 54,686 56,188 58,056 -15.02%
PBT 4,182 4,661 6,532 6,092 7,815 10,805 10,776 -46.82%
Tax -971 -1,120 -1,570 -1,380 -2,721 -3,149 -2,872 -51.50%
NP 3,211 3,541 4,962 4,712 5,094 7,656 7,904 -45.17%
-
NP to SH 2,925 3,408 4,842 4,468 5,342 7,818 8,176 -49.63%
-
Tax Rate 23.22% 24.03% 24.04% 22.65% 34.82% 29.14% 26.65% -
Total Cost 42,273 41,894 42,772 41,796 49,592 48,532 50,152 -10.77%
-
Net Worth 79,310 79,310 78,145 75,399 75,399 75,399 72,800 5.88%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - 1,733 - -
Div Payout % - - - - - 22.17% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 79,310 79,310 78,145 75,399 75,399 75,399 72,800 5.88%
NOSH 264,367 264,367 264,367 260,000 260,000 260,000 260,000 1.11%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.06% 7.79% 10.40% 10.13% 9.31% 13.63% 13.61% -
ROE 3.69% 4.30% 6.20% 5.93% 7.08% 10.37% 11.23% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.20 17.19 18.33 17.89 21.03 21.61 22.33 -15.98%
EPS 1.12 1.31 1.86 1.72 2.05 3.01 3.14 -49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.30 0.30 0.30 0.29 0.29 0.29 0.28 4.71%
Adjusted Per Share Value based on latest NOSH - 260,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.50 11.49 12.07 11.76 13.83 14.20 14.68 -15.03%
EPS 0.74 0.86 1.22 1.13 1.35 1.98 2.07 -49.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.2005 0.2005 0.1976 0.1906 0.1906 0.1906 0.184 5.89%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.375 0.31 0.325 0.255 0.315 0.395 0.375 -
P/RPS 2.18 1.80 1.77 1.43 1.50 1.83 1.68 18.98%
P/EPS 33.89 24.05 17.48 14.84 15.33 13.14 11.93 100.70%
EY 2.95 4.16 5.72 6.74 6.52 7.61 8.39 -50.21%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.25 1.03 1.08 0.88 1.09 1.36 1.34 -4.53%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 28/02/20 22/11/19 28/08/19 29/05/19 27/02/19 -
Price 0.37 0.38 0.425 0.335 0.305 0.35 0.41 -
P/RPS 2.15 2.21 2.32 1.87 1.45 1.62 1.84 10.94%
P/EPS 33.44 29.48 22.86 19.49 14.84 11.64 13.04 87.45%
EY 2.99 3.39 4.37 5.13 6.74 8.59 7.67 -46.66%
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 1.23 1.27 1.42 1.16 1.05 1.21 1.46 -10.80%

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