[BNASTRA] QoQ Annualized Quarter Result on 31-Oct-2023 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
21-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Oct-2023 [#3]
Profit Trend
QoQ- 19.59%
YoY- 131.75%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 821,018 718,524 425,202 365,166 303,688 238,184 188,666 166.78%
PBT 108,858 95,688 55,142 45,294 37,988 31,092 22,694 184.69%
Tax -26,948 -23,288 -14,369 -11,440 -9,678 -8,156 -6,171 167.40%
NP 81,910 72,400 40,773 33,854 28,310 22,936 16,523 191.01%
-
NP to SH 81,910 72,400 40,773 33,854 28,310 22,936 16,523 191.01%
-
Tax Rate 24.76% 24.34% 26.06% 25.26% 25.48% 26.23% 27.19% -
Total Cost 739,108 646,124 384,429 331,312 275,378 215,248 172,143 164.40%
-
Net Worth 186,437 101,314 83,214 67,817 56,610 48,156 33,454 214.66%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 186,437 101,314 83,214 67,817 56,610 48,156 33,454 214.66%
NOSH 1,086,000 497,750 452,500 382,500 382,500 382,500 382,500 100.63%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 9.98% 10.08% 9.59% 9.27% 9.32% 9.63% 8.76% -
ROE 43.93% 71.46% 49.00% 49.92% 50.01% 47.63% 49.39% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 92.26 158.79 93.97 95.47 79.40 62.27 62.54 29.62%
EPS 12.20 16.00 10.19 8.85 7.40 6.00 9.16 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2239 0.1839 0.1773 0.148 0.1259 0.1109 52.87%
Adjusted Per Share Value based on latest NOSH - 382,500
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 75.38 65.97 39.04 33.53 27.88 21.87 17.32 166.80%
EPS 7.52 6.65 3.74 3.11 2.60 2.11 1.52 190.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1712 0.093 0.0764 0.0623 0.052 0.0442 0.0307 214.79%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 1.23 1.67 1.39 1.30 0.875 0.90 0.83 -
P/RPS 1.33 1.05 1.48 1.36 1.10 1.45 1.33 0.00%
P/EPS 13.36 10.44 15.43 14.69 11.82 15.01 15.15 -8.04%
EY 7.48 9.58 6.48 6.81 8.46 6.66 6.60 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 7.46 7.56 7.33 5.91 7.15 7.48 -14.93%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 12/09/24 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 -
Price 1.49 1.25 1.68 1.46 1.29 0.86 0.83 -
P/RPS 1.62 0.79 1.79 1.53 1.62 1.38 1.33 14.06%
P/EPS 16.19 7.81 18.64 16.50 17.43 14.34 15.15 4.52%
EY 6.18 12.80 5.36 6.06 5.74 6.97 6.60 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.11 5.58 9.14 8.23 8.72 6.83 7.48 -3.32%

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