[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2022 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 58.51%
YoY- 4842.86%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 303,688 238,184 188,666 152,677 99,940 109,492 38,547 297.43%
PBT 37,988 31,092 22,694 19,894 12,952 16,616 4,920 292.11%
Tax -9,678 -8,156 -6,171 -5,286 -3,736 -4,468 -13,585 -20.28%
NP 28,310 22,936 16,523 14,608 9,216 12,148 -8,665 -
-
NP to SH 28,310 22,936 16,523 14,608 9,216 12,148 -8,133 -
-
Tax Rate 25.48% 26.23% 27.19% 26.57% 28.84% 26.89% 276.12% -
Total Cost 275,378 215,248 172,143 138,069 90,724 97,344 47,212 225.07%
-
Net Worth 56,610 48,156 33,454 12,809 6,454 4,885 1,847 885.53%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 56,610 48,156 33,454 12,809 6,454 4,885 1,847 885.53%
NOSH 382,500 382,500 382,500 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.32% 9.63% 8.76% 9.57% 9.22% 11.09% -22.48% -
ROE 50.01% 47.63% 49.39% 114.04% 142.80% 248.63% -440.10% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 79.40 62.27 62.54 109.06 71.39 78.21 27.53 103.01%
EPS 7.40 6.00 9.16 10.44 6.58 8.68 -5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 403.16%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 61.01 47.85 37.90 30.67 20.08 22.00 7.74 297.57%
EPS 5.69 4.61 3.32 2.93 1.85 2.44 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.0967 0.0672 0.0257 0.013 0.0098 0.0037 887.25%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.875 0.90 0.83 0.09 0.09 0.09 0.09 -
P/RPS 1.10 1.45 1.33 0.08 0.13 0.12 0.33 123.63%
P/EPS 11.82 15.01 15.15 0.86 1.37 1.04 -1.55 -
EY 8.46 6.66 6.60 115.94 73.14 96.41 -64.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 7.15 7.48 0.98 1.95 2.58 6.82 -9.12%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 -
Price 1.29 0.86 0.83 0.85 0.09 0.09 0.09 -
P/RPS 1.62 1.38 1.33 0.78 0.13 0.12 0.33 189.68%
P/EPS 17.43 14.34 15.15 8.15 1.37 1.04 -1.55 -
EY 5.74 6.97 6.60 12.28 73.14 96.41 -64.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.72 6.83 7.48 9.29 1.95 2.58 6.82 17.85%

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