[BINACOM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -78.55%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 54,686 42,141 29,028 13,099 57,189 39,511 23,493 75.91%
PBT 7,815 8,104 5,388 2,531 12,051 9,406 5,082 33.33%
Tax -2,721 -2,362 -1,436 -658 -3,000 -2,495 -1,321 62.10%
NP 5,094 5,742 3,952 1,873 9,051 6,911 3,761 22.48%
-
NP to SH 5,342 5,864 4,088 1,938 9,033 6,709 3,599 30.21%
-
Tax Rate 34.82% 29.15% 26.65% 26.00% 24.89% 26.53% 25.99% -
Total Cost 49,592 36,399 25,076 11,226 48,138 32,600 19,732 85.16%
-
Net Worth 75,399 75,399 72,800 72,800 70,200 67,599 29,583 86.90%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 1,300 - - 2,600 1,300 870 -
Div Payout % - 22.17% - - 28.78% 19.38% 24.18% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 75,399 75,399 72,800 72,800 70,200 67,599 29,583 86.90%
NOSH 260,000 260,000 260,000 260,000 260,000 260,000 174,021 30.78%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.31% 13.63% 13.61% 14.30% 15.83% 17.49% 16.01% -
ROE 7.08% 7.78% 5.62% 2.66% 12.87% 9.92% 12.17% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.03 16.21 11.16 5.04 22.00 15.20 13.50 34.48%
EPS 2.05 2.26 1.57 0.75 4.16 3.31 2.07 -0.64%
DPS 0.00 0.50 0.00 0.00 1.00 0.50 0.50 -
NAPS 0.29 0.29 0.28 0.28 0.27 0.26 0.17 42.90%
Adjusted Per Share Value based on latest NOSH - 260,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 13.66 10.53 7.25 3.27 14.29 9.87 5.87 75.87%
EPS 1.33 1.46 1.02 0.48 2.26 1.68 0.90 29.83%
DPS 0.00 0.32 0.00 0.00 0.65 0.32 0.22 -
NAPS 0.1884 0.1884 0.1819 0.1819 0.1754 0.1689 0.0739 86.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - -
Price 0.315 0.395 0.375 0.435 0.415 0.40 0.00 -
P/RPS 1.50 2.44 3.36 8.63 1.89 2.63 0.00 -
P/EPS 15.33 17.51 23.85 58.36 11.95 15.50 0.00 -
EY 6.52 5.71 4.19 1.71 8.37 6.45 0.00 -
DY 0.00 1.27 0.00 0.00 2.41 1.25 0.00 -
P/NAPS 1.09 1.36 1.34 1.55 1.54 1.54 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 27/02/19 29/11/18 29/08/18 25/05/18 27/02/18 -
Price 0.305 0.35 0.41 0.405 0.455 0.42 0.465 -
P/RPS 1.45 2.16 3.67 8.04 2.07 2.76 3.44 -43.87%
P/EPS 14.84 15.52 26.08 54.33 13.10 16.28 22.48 -24.24%
EY 6.74 6.44 3.83 1.84 7.64 6.14 4.45 31.98%
DY 0.00 1.43 0.00 0.00 2.20 1.19 1.08 -
P/NAPS 1.05 1.21 1.46 1.45 1.69 1.62 2.74 -47.33%

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