[BINACOM] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -0.16%
YoY- 1.03%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 56,100 53,847 48,266 52,100 52,160 45,484 45,436 15.07%
PBT 6,024 4,037 4,057 6,942 7,188 4,182 4,661 18.63%
Tax -1,840 -1,609 -1,408 -1,716 -1,832 -971 -1,120 39.18%
NP 4,184 2,428 2,649 5,226 5,356 3,211 3,541 11.75%
-
NP to SH 4,144 2,379 2,408 4,892 4,900 2,925 3,408 13.90%
-
Tax Rate 30.54% 39.86% 34.71% 24.72% 25.49% 23.22% 24.03% -
Total Cost 51,916 51,419 45,617 46,874 46,804 42,273 41,894 15.35%
-
Net Worth 88,795 88,795 88,795 88,795 79,310 79,310 79,310 7.81%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 88,795 88,795 88,795 88,795 79,310 79,310 79,310 7.81%
NOSH 286,436 286,436 286,436 286,436 264,367 264,367 264,367 5.48%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.46% 4.51% 5.49% 10.03% 10.27% 7.06% 7.79% -
ROE 4.67% 2.68% 2.71% 5.51% 6.18% 3.69% 4.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.59 18.80 16.85 18.19 19.73 17.20 17.19 9.09%
EPS 1.44 0.87 0.88 1.82 1.84 1.12 1.31 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.31 0.30 0.30 0.30 2.20%
Adjusted Per Share Value based on latest NOSH - 286,436
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.18 13.61 12.20 13.17 13.19 11.50 11.49 15.03%
EPS 1.05 0.60 0.61 1.24 1.24 0.74 0.86 14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2245 0.2245 0.2245 0.2245 0.2005 0.2005 0.2005 7.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.38 0.335 0.405 0.395 0.335 0.375 0.31 -
P/RPS 1.94 1.78 2.40 2.17 1.70 2.18 1.80 5.11%
P/EPS 26.27 40.33 48.18 23.13 18.07 33.89 24.05 6.05%
EY 3.81 2.48 2.08 4.32 5.53 2.95 4.16 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.08 1.31 1.27 1.12 1.25 1.03 12.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 28/05/21 26/02/21 27/11/20 27/08/20 29/06/20 -
Price 0.30 0.335 0.35 0.41 0.355 0.37 0.38 -
P/RPS 1.53 1.78 2.08 2.25 1.80 2.15 2.21 -21.72%
P/EPS 20.74 40.33 41.63 24.01 19.15 33.44 29.48 -20.88%
EY 4.82 2.48 2.40 4.17 5.22 2.99 3.39 26.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.13 1.32 1.18 1.23 1.27 -16.43%

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