[BINACOM] QoQ Annualized Quarter Result on 31-Dec-2023

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023
Profit Trend
QoQ- -506.75%
YoY- -323.8%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 103,645 108,876 105,512 132,208 92,865 87,013 87,944 11.54%
PBT 3,765 4,422 4,560 -10,274 6,633 8,542 11,910 -53.49%
Tax -1,205 -1,650 -1,576 -2,087 -2,136 -2,376 -3,441 -50.22%
NP 2,560 2,772 2,984 -12,361 4,496 6,166 8,469 -54.86%
-
NP to SH 2,225 2,626 2,768 -13,388 3,291 4,512 5,902 -47.72%
-
Tax Rate 32.01% 37.31% 34.56% - 32.20% 27.82% 28.89% -
Total Cost 101,085 106,104 102,528 144,569 88,368 80,847 79,474 17.34%
-
Net Worth 118,051 119,275 112,605 120,371 135,903 135,903 139,786 -10.62%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 118,051 119,275 112,605 120,371 135,903 135,903 139,786 -10.62%
NOSH 407,073 411,295 388,295 388,295 388,295 388,295 388,295 3.18%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.47% 2.55% 2.83% -9.35% 4.84% 7.09% 9.63% -
ROE 1.89% 2.20% 2.46% -11.12% 2.42% 3.32% 4.22% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 25.46 26.47 27.17 34.05 23.92 22.41 22.65 8.08%
EPS 0.55 0.64 0.72 -3.45 0.85 1.16 1.52 -49.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.31 0.35 0.35 0.36 -13.38%
Adjusted Per Share Value based on latest NOSH - 388,295
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.20 27.52 26.67 33.42 23.48 22.00 22.23 11.54%
EPS 0.56 0.66 0.70 -3.38 0.83 1.14 1.49 -47.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.3015 0.2847 0.3043 0.3436 0.3436 0.3534 -10.63%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.215 0.275 0.26 0.27 0.39 0.255 0.24 -
P/RPS 0.84 1.04 0.96 0.79 1.63 1.14 1.06 -14.32%
P/EPS 39.33 43.07 36.47 -7.83 46.01 21.94 15.79 83.44%
EY 2.54 2.32 2.74 -12.77 2.17 4.56 6.33 -45.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.90 0.87 1.11 0.73 0.67 6.82%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 29/08/24 30/05/24 29/02/24 30/11/23 30/08/23 30/05/23 -
Price 0.205 0.23 0.255 0.26 0.28 0.365 0.285 -
P/RPS 0.81 0.87 0.94 0.76 1.17 1.63 1.26 -25.45%
P/EPS 37.50 36.02 35.77 -7.54 33.03 31.41 18.75 58.53%
EY 2.67 2.78 2.80 -13.26 3.03 3.18 5.33 -36.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.88 0.84 0.80 1.04 0.79 -6.85%

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