[BINACOM] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -15.97%
YoY- -28.82%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 73,340 83,508 91,392 87,238 56,100 53,847 48,266 32.13%
PBT 8,176 6,600 5,548 5,906 6,024 4,037 4,057 59.47%
Tax -2,212 -1,181 -401 -1,616 -1,840 -1,609 -1,408 35.10%
NP 5,964 5,419 5,146 4,290 4,184 2,428 2,649 71.69%
-
NP to SH 5,776 4,804 4,348 3,482 4,144 2,379 2,408 79.09%
-
Tax Rate 27.05% 17.89% 7.23% 27.36% 30.54% 39.86% 34.71% -
Total Cost 67,376 78,089 86,245 82,948 51,916 51,419 45,617 29.66%
-
Net Worth 132,020 132,020 128,137 128,137 88,795 88,795 88,795 30.23%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 132,020 132,020 128,137 128,137 88,795 88,795 88,795 30.23%
NOSH 388,295 388,295 388,295 388,295 286,436 286,436 286,436 22.46%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.13% 6.49% 5.63% 4.92% 7.46% 4.51% 5.49% -
ROE 4.38% 3.64% 3.39% 2.72% 4.67% 2.68% 2.71% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.89 21.51 23.54 22.47 19.59 18.80 16.85 7.90%
EPS 1.48 1.42 1.29 1.12 1.44 0.87 0.88 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.33 0.33 0.31 0.31 0.31 6.34%
Adjusted Per Share Value based on latest NOSH - 388,295
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.32 20.86 22.83 21.79 14.01 13.45 12.06 32.11%
EPS 1.44 1.20 1.09 0.87 1.04 0.59 0.60 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.3298 0.3201 0.3201 0.2218 0.2218 0.2218 30.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.20 0.215 0.285 0.315 0.38 0.335 0.405 -
P/RPS 1.06 1.00 1.21 1.40 1.94 1.78 2.40 -41.97%
P/EPS 13.45 17.38 25.45 35.13 26.27 40.33 48.18 -57.25%
EY 7.44 5.75 3.93 2.85 3.81 2.48 2.08 133.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.86 0.95 1.23 1.08 1.31 -41.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 -
Price 0.27 0.24 0.245 0.29 0.30 0.335 0.35 -
P/RPS 1.43 1.12 1.04 1.29 1.53 1.78 2.08 -22.08%
P/EPS 18.15 19.40 21.88 32.34 20.74 40.33 41.63 -42.47%
EY 5.51 5.16 4.57 3.09 4.82 2.48 2.40 73.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.74 0.88 0.97 1.08 1.13 -21.21%

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