[BNASTRA] QoQ Annualized Quarter Result on 31-Jul-2022 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- -24.14%
YoY- 347.88%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 238,184 188,666 152,677 99,940 109,492 38,547 15,438 522.86%
PBT 31,092 22,694 19,894 12,952 16,616 4,920 766 1089.12%
Tax -8,156 -6,171 -5,286 -3,736 -4,468 -13,585 -1,782 176.43%
NP 22,936 16,523 14,608 9,216 12,148 -8,665 -1,016 -
-
NP to SH 22,936 16,523 14,608 9,216 12,148 -8,133 -308 -
-
Tax Rate 26.23% 27.19% 26.57% 28.84% 26.89% 276.12% 232.64% -
Total Cost 215,248 172,143 138,069 90,724 97,344 47,212 16,454 457.81%
-
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
NOSH 382,500 382,500 140,000 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.63% 8.76% 9.57% 9.22% 11.09% -22.48% -6.58% -
ROE 47.63% 49.39% 114.04% 142.80% 248.63% -440.10% -3.66% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 62.27 62.54 109.06 71.39 78.21 27.53 11.03 218.06%
EPS 6.00 9.16 10.44 6.58 8.68 -5.81 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 0.0601 63.94%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 21.87 17.32 14.02 9.17 10.05 3.54 1.42 522.13%
EPS 2.11 1.52 1.34 0.85 1.12 -0.75 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0307 0.0118 0.0059 0.0045 0.0017 0.0077 221.62%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.90 0.83 0.09 0.09 0.09 0.09 0.09 -
P/RPS 1.45 1.33 0.08 0.13 0.12 0.33 0.82 46.38%
P/EPS 15.01 15.15 0.86 1.37 1.04 -1.55 -40.91 -
EY 6.66 6.60 115.94 73.14 96.41 -64.55 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 7.48 0.98 1.95 2.58 6.82 1.50 184.04%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 15/12/21 -
Price 0.86 0.83 0.85 0.09 0.09 0.09 0.09 -
P/RPS 1.38 1.33 0.78 0.13 0.12 0.33 0.82 41.61%
P/EPS 14.34 15.15 8.15 1.37 1.04 -1.55 -40.91 -
EY 6.97 6.60 12.28 73.14 96.41 -64.55 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 7.48 9.29 1.95 2.58 6.82 1.50 175.48%

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