[BNASTRA] QoQ Annualized Quarter Result on 30-Apr-2024 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
20-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
30-Apr-2024 [#1]
Profit Trend
QoQ- 77.57%
YoY- 215.66%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 718,524 425,202 365,166 303,688 238,184 188,666 152,677 181.09%
PBT 95,688 55,142 45,294 37,988 31,092 22,694 19,894 185.21%
Tax -23,288 -14,369 -11,440 -9,678 -8,156 -6,171 -5,286 168.98%
NP 72,400 40,773 33,854 28,310 22,936 16,523 14,608 190.97%
-
NP to SH 72,400 40,773 33,854 28,310 22,936 16,523 14,608 190.97%
-
Tax Rate 24.34% 26.06% 25.26% 25.48% 26.23% 27.19% 26.57% -
Total Cost 646,124 384,429 331,312 275,378 215,248 172,143 138,069 180.04%
-
Net Worth 101,314 83,214 67,817 56,610 48,156 33,454 12,809 297.48%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 101,314 83,214 67,817 56,610 48,156 33,454 12,809 297.48%
NOSH 497,750 452,500 382,500 382,500 382,500 382,500 140,000 133.12%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 10.08% 9.59% 9.27% 9.32% 9.63% 8.76% 9.57% -
ROE 71.46% 49.00% 49.92% 50.01% 47.63% 49.39% 114.04% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 158.79 93.97 95.47 79.40 62.27 62.54 109.06 28.49%
EPS 16.00 10.19 8.85 7.40 6.00 9.16 10.44 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 81.68%
Adjusted Per Share Value based on latest NOSH - 497,750
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 66.16 39.15 33.62 27.96 21.93 17.37 14.06 181.07%
EPS 6.67 3.75 3.12 2.61 2.11 1.52 1.35 190.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0766 0.0624 0.0521 0.0443 0.0308 0.0118 297.38%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 1.67 1.39 1.30 0.875 0.90 0.83 0.09 -
P/RPS 1.05 1.48 1.36 1.10 1.45 1.33 0.08 457.28%
P/EPS 10.44 15.43 14.69 11.82 15.01 15.15 0.86 429.00%
EY 9.58 6.48 6.81 8.46 6.66 6.60 115.94 -81.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 7.56 7.33 5.91 7.15 7.48 0.98 287.44%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 -
Price 1.25 1.68 1.46 1.29 0.86 0.83 0.85 -
P/RPS 0.79 1.79 1.53 1.62 1.38 1.33 0.78 0.85%
P/EPS 7.81 18.64 16.50 17.43 14.34 15.15 8.15 -2.80%
EY 12.80 5.36 6.06 5.74 6.97 6.60 12.28 2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 9.14 8.23 8.72 6.83 7.48 9.29 -28.83%

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