[BNASTRA] QoQ Annualized Quarter Result on 30-Apr-2019 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- 339.64%
YoY- 894.02%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 1,936 698 370 4 4,079 4,112 3,392 -31.12%
PBT 14,387 17,934 28,792 67,176 -33,814 -14,952 -16,832 -
Tax -2,030 -1,489 -2,258 -4,516 -55 0 0 -
NP 12,357 16,445 26,534 62,660 -33,869 -14,952 -16,832 -
-
NP to SH 14,121 17,429 28,242 64,760 -27,024 -13,508 -15,342 -
-
Tax Rate 14.11% 8.30% 7.84% 6.72% - - - -
Total Cost -10,421 -15,746 -26,164 -62,656 37,948 19,064 20,224 -
-
Net Worth 24,080 27,496 28,545 30,533 7,840 24,822 27,174 -7.72%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 24,080 27,496 28,545 30,533 7,840 24,822 27,174 -7.72%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 638.27% 2,353.82% 7,171.35% 1,566,500.00% -830.33% -363.62% -496.23% -
ROE 58.64% 63.39% 98.94% 212.09% -344.69% -54.42% -56.46% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 1.38 0.50 0.26 0.00 2.91 2.94 2.42 -31.16%
EPS 10.09 12.45 20.18 46.24 -19.30 -9.65 -10.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1964 0.2039 0.2181 0.056 0.1773 0.1941 -7.72%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 0.39 0.14 0.07 0.00 0.82 0.83 0.68 -30.90%
EPS 2.84 3.50 5.67 13.01 -5.43 -2.71 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0552 0.0574 0.0613 0.0158 0.0499 0.0546 -7.70%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.135 0.08 0.09 0.095 0.13 0.13 0.185 -
P/RPS 9.76 16.03 34.05 3,325.00 4.46 4.43 7.64 17.68%
P/EPS 1.34 0.64 0.45 0.21 -0.67 -1.35 -1.69 -
EY 74.71 155.62 224.14 486.92 -148.48 -74.22 -59.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.41 0.44 0.44 2.32 0.73 0.95 -12.28%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 23/04/20 19/12/19 26/09/19 28/06/19 08/04/19 17/12/18 27/09/18 -
Price 0.12 0.08 0.075 0.08 0.085 0.11 0.155 -
P/RPS 8.68 16.03 28.38 2,800.00 2.92 3.75 6.40 22.45%
P/EPS 1.19 0.64 0.37 0.17 -0.44 -1.14 -1.41 -
EY 84.05 155.62 268.97 578.21 -227.09 -87.71 -70.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.41 0.37 0.37 1.52 0.62 0.80 -8.49%

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