[BINACOM] QoQ Cumulative Quarter Result on 31-Dec-2022

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022
Profit Trend
QoQ- 107.13%
YoY- 71.8%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 108,343 87,013 65,958 43,222 18,335 83,508 68,544 35.65%
PBT 7,739 8,542 8,933 5,212 2,044 6,600 4,161 51.17%
Tax -2,493 -2,376 -2,581 -1,463 -553 -1,181 -301 308.83%
NP 5,246 6,166 6,352 3,749 1,491 5,419 3,860 22.67%
-
NP to SH 3,840 4,512 4,427 2,991 1,444 4,804 3,261 11.50%
-
Tax Rate 32.21% 27.82% 28.89% 28.07% 27.05% 17.89% 7.23% -
Total Cost 103,097 80,847 59,606 39,473 16,844 78,089 64,684 36.40%
-
Net Worth 135,903 135,903 139,786 135,903 132,020 132,020 128,137 3.99%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 135,903 135,903 139,786 135,903 132,020 132,020 128,137 3.99%
NOSH 388,295 388,295 388,295 388,295 388,295 388,295 388,295 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.84% 7.09% 9.63% 8.67% 8.13% 6.49% 5.63% -
ROE 2.83% 3.32% 3.17% 2.20% 1.09% 3.64% 2.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.90 22.41 16.99 11.13 4.72 21.51 17.65 35.66%
EPS 0.99 1.16 1.14 0.77 0.37 1.42 0.97 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.36 0.35 0.34 0.34 0.33 3.99%
Adjusted Per Share Value based on latest NOSH - 388,295
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.39 22.00 16.67 10.93 4.64 21.11 17.33 35.64%
EPS 0.97 1.14 1.12 0.76 0.37 1.21 0.82 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3436 0.3436 0.3534 0.3436 0.3338 0.3338 0.3239 4.01%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.39 0.255 0.24 0.305 0.20 0.215 0.285 -
P/RPS 1.40 1.14 1.41 2.74 4.24 1.00 1.61 -8.88%
P/EPS 39.44 21.94 21.05 39.60 53.78 17.38 33.94 10.52%
EY 2.54 4.56 4.75 2.53 1.86 5.75 2.95 -9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.73 0.67 0.87 0.59 0.63 0.86 18.52%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 30/05/23 28/02/23 30/11/22 29/08/22 31/05/22 -
Price 0.28 0.365 0.285 0.265 0.27 0.24 0.245 -
P/RPS 1.00 1.63 1.68 2.38 5.72 1.12 1.39 -19.69%
P/EPS 28.31 31.41 25.00 34.40 72.60 19.40 29.17 -1.97%
EY 3.53 3.18 4.00 2.91 1.38 5.16 3.43 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.04 0.79 0.76 0.79 0.71 0.74 5.32%

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