[BINACOM] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -50.78%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 87,238 56,100 53,847 48,266 52,100 52,160 45,484 54.18%
PBT 5,906 6,024 4,037 4,057 6,942 7,188 4,182 25.79%
Tax -1,616 -1,840 -1,609 -1,408 -1,716 -1,832 -971 40.30%
NP 4,290 4,184 2,428 2,649 5,226 5,356 3,211 21.24%
-
NP to SH 3,482 4,144 2,379 2,408 4,892 4,900 2,925 12.28%
-
Tax Rate 27.36% 30.54% 39.86% 34.71% 24.72% 25.49% 23.22% -
Total Cost 82,948 51,916 51,419 45,617 46,874 46,804 42,273 56.54%
-
Net Worth 128,137 88,795 88,795 88,795 88,795 79,310 79,310 37.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,137 88,795 88,795 88,795 88,795 79,310 79,310 37.56%
NOSH 388,295 286,436 286,436 286,436 286,436 264,367 264,367 29.12%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.92% 7.46% 4.51% 5.49% 10.03% 10.27% 7.06% -
ROE 2.72% 4.67% 2.68% 2.71% 5.51% 6.18% 3.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.47 19.59 18.80 16.85 18.19 19.73 17.20 19.44%
EPS 1.12 1.44 0.87 0.88 1.82 1.84 1.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.31 0.31 0.31 0.30 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 286,436
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 22.05 14.18 13.61 12.20 13.17 13.19 11.50 54.15%
EPS 0.88 1.05 0.60 0.61 1.24 1.24 0.74 12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.2245 0.2245 0.2245 0.2245 0.2005 0.2005 37.55%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.315 0.38 0.335 0.405 0.395 0.335 0.375 -
P/RPS 1.40 1.94 1.78 2.40 2.17 1.70 2.18 -25.50%
P/EPS 35.13 26.27 40.33 48.18 23.13 18.07 33.89 2.41%
EY 2.85 3.81 2.48 2.08 4.32 5.53 2.95 -2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.23 1.08 1.31 1.27 1.12 1.25 -16.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 27/11/20 27/08/20 -
Price 0.29 0.30 0.335 0.35 0.41 0.355 0.37 -
P/RPS 1.29 1.53 1.78 2.08 2.25 1.80 2.15 -28.79%
P/EPS 32.34 20.74 40.33 41.63 24.01 19.15 33.44 -2.19%
EY 3.09 4.82 2.48 2.40 4.17 5.22 2.99 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 1.08 1.13 1.32 1.18 1.23 -19.95%

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