[BINACOM] QoQ Cumulative Quarter Result on 31-Dec-2023

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023
Profit Trend
QoQ- -448.65%
YoY- -547.61%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 77,734 54,438 26,378 132,208 108,343 87,013 65,958 11.54%
PBT 2,824 2,211 1,140 -10,274 7,739 8,542 8,933 -53.49%
Tax -904 -825 -394 -2,087 -2,493 -2,376 -2,581 -50.21%
NP 1,920 1,386 746 -12,361 5,246 6,166 6,352 -54.86%
-
NP to SH 1,669 1,313 692 -13,388 3,840 4,512 4,427 -47.71%
-
Tax Rate 32.01% 37.31% 34.56% - 32.21% 27.82% 28.89% -
Total Cost 75,814 53,052 25,632 144,569 103,097 80,847 59,606 17.34%
-
Net Worth 118,051 119,275 112,605 120,371 135,903 135,903 139,786 -10.62%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 118,051 119,275 112,605 120,371 135,903 135,903 139,786 -10.62%
NOSH 407,073 411,295 388,295 388,295 388,295 388,295 388,295 3.18%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 2.47% 2.55% 2.83% -9.35% 4.84% 7.09% 9.63% -
ROE 1.41% 1.10% 0.61% -11.12% 2.83% 3.32% 3.17% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.10 13.24 6.79 34.05 27.90 22.41 16.99 8.09%
EPS 0.41 0.32 0.18 -3.45 0.99 1.16 1.14 -49.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.29 0.29 0.31 0.35 0.35 0.36 -13.38%
Adjusted Per Share Value based on latest NOSH - 388,295
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 19.65 13.76 6.67 33.42 27.39 22.00 16.67 11.55%
EPS 0.42 0.33 0.17 -3.38 0.97 1.14 1.12 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2984 0.3015 0.2847 0.3043 0.3436 0.3436 0.3534 -10.63%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.215 0.275 0.26 0.27 0.39 0.255 0.24 -
P/RPS 1.13 2.08 3.83 0.79 1.40 1.14 1.41 -13.68%
P/EPS 52.44 86.14 145.89 -7.83 39.44 21.94 21.05 83.46%
EY 1.91 1.16 0.69 -12.77 2.54 4.56 4.75 -45.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.90 0.87 1.11 0.73 0.67 6.82%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/11/24 29/08/24 30/05/24 29/02/24 30/11/23 30/08/23 30/05/23 -
Price 0.205 0.23 0.255 0.26 0.28 0.365 0.285 -
P/RPS 1.07 1.74 3.75 0.76 1.00 1.63 1.68 -25.91%
P/EPS 50.00 72.05 143.09 -7.54 28.31 31.41 25.00 58.53%
EY 2.00 1.39 0.70 -13.26 3.53 3.18 4.00 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.79 0.88 0.84 0.80 1.04 0.79 -6.85%

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