[BINACOM] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -29.62%
YoY- -56.41%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 52,100 52,160 45,484 45,436 47,734 46,508 54,686 -3.16%
PBT 6,942 7,188 4,182 4,661 6,532 6,092 7,815 -7.56%
Tax -1,716 -1,832 -971 -1,120 -1,570 -1,380 -2,721 -26.35%
NP 5,226 5,356 3,211 3,541 4,962 4,712 5,094 1.71%
-
NP to SH 4,892 4,900 2,925 3,408 4,842 4,468 5,342 -5.67%
-
Tax Rate 24.72% 25.49% 23.22% 24.03% 24.04% 22.65% 34.82% -
Total Cost 46,874 46,804 42,273 41,894 42,772 41,796 49,592 -3.67%
-
Net Worth 88,795 79,310 79,310 79,310 78,145 75,399 75,399 11.46%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 88,795 79,310 79,310 79,310 78,145 75,399 75,399 11.46%
NOSH 286,436 264,367 264,367 264,367 264,367 260,000 260,000 6.63%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.03% 10.27% 7.06% 7.79% 10.40% 10.13% 9.31% -
ROE 5.51% 6.18% 3.69% 4.30% 6.20% 5.93% 7.08% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.19 19.73 17.20 17.19 18.33 17.89 21.03 -9.17%
EPS 1.82 1.84 1.12 1.31 1.86 1.72 2.05 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.30 0.30 0.29 0.29 4.52%
Adjusted Per Share Value based on latest NOSH - 264,367
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.02 13.03 11.36 11.35 11.92 11.62 13.66 -3.13%
EPS 1.22 1.22 0.73 0.85 1.21 1.12 1.33 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2218 0.1981 0.1981 0.1981 0.1952 0.1884 0.1884 11.43%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.395 0.335 0.375 0.31 0.325 0.255 0.315 -
P/RPS 2.17 1.70 2.18 1.80 1.77 1.43 1.50 27.76%
P/EPS 23.13 18.07 33.89 24.05 17.48 14.84 15.33 31.38%
EY 4.32 5.53 2.95 4.16 5.72 6.74 6.52 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.12 1.25 1.03 1.08 0.88 1.09 10.67%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 27/08/20 29/06/20 28/02/20 22/11/19 28/08/19 -
Price 0.41 0.355 0.37 0.38 0.425 0.335 0.305 -
P/RPS 2.25 1.80 2.15 2.21 2.32 1.87 1.45 33.85%
P/EPS 24.01 19.15 33.44 29.48 22.86 19.49 14.84 37.61%
EY 4.17 5.22 2.99 3.39 4.37 5.13 6.74 -27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.18 1.23 1.27 1.42 1.16 1.05 16.40%

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