[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2019 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
19-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- -38.29%
YoY- 229.03%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 1,088 880 1,936 698 370 4 4,079 -58.59%
PBT -8,564 -9,148 14,387 17,934 28,792 67,176 -33,814 -60.00%
Tax 0 0 -2,030 -1,489 -2,258 -4,516 -55 -
NP -8,564 -9,148 12,357 16,445 26,534 62,660 -33,869 -60.04%
-
NP to SH -7,764 -7,932 14,121 17,429 28,242 64,760 -27,024 -56.49%
-
Tax Rate - - 14.11% 8.30% 7.84% 6.72% - -
Total Cost 9,652 10,028 -10,421 -15,746 -26,164 -62,656 37,948 -59.88%
-
Net Worth 12,977 22,245 24,080 27,496 28,545 30,533 7,840 39.97%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 12,977 22,245 24,080 27,496 28,545 30,533 7,840 39.97%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -787.13% -1,039.55% 638.27% 2,353.82% 7,171.35% 1,566,500.00% -830.33% -
ROE -59.82% -35.66% 58.64% 63.39% 98.94% 212.09% -344.69% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 0.78 0.63 1.38 0.50 0.26 0.00 2.91 -58.46%
EPS -5.54 -5.68 10.09 12.45 20.18 46.24 -19.30 -56.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.1589 0.172 0.1964 0.2039 0.2181 0.056 39.97%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 0.10 0.08 0.18 0.06 0.03 0.00 0.37 -58.23%
EPS -0.71 -0.73 1.30 1.60 2.59 5.95 -2.48 -56.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0204 0.0221 0.0252 0.0262 0.028 0.0072 39.83%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.16 0.155 0.135 0.08 0.09 0.095 0.13 -
P/RPS 20.59 24.66 9.76 16.03 34.05 3,325.00 4.46 177.51%
P/EPS -2.89 -2.74 1.34 0.64 0.45 0.21 -0.67 165.21%
EY -34.66 -36.55 74.71 155.62 224.14 486.92 -148.48 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.98 0.78 0.41 0.44 0.44 2.32 -17.78%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 24/09/20 25/06/20 23/04/20 19/12/19 26/09/19 28/06/19 08/04/19 -
Price 0.155 0.125 0.12 0.08 0.075 0.08 0.085 -
P/RPS 19.94 19.89 8.68 16.03 28.38 2,800.00 2.92 260.36%
P/EPS -2.79 -2.21 1.19 0.64 0.37 0.17 -0.44 242.97%
EY -35.78 -45.33 84.05 155.62 268.97 578.21 -227.09 -70.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.79 0.70 0.41 0.37 0.37 1.52 6.48%

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