[BINACOM] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 87.31%
YoY- 80.56%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 43,222 18,335 83,508 68,544 43,619 14,025 53,847 -13.59%
PBT 5,212 2,044 6,600 4,161 2,953 1,506 4,037 18.51%
Tax -1,463 -553 -1,181 -301 -808 -460 -1,609 -6.12%
NP 3,749 1,491 5,419 3,860 2,145 1,046 2,428 33.48%
-
NP to SH 2,991 1,444 4,804 3,261 1,741 1,036 2,379 16.43%
-
Tax Rate 28.07% 27.05% 17.89% 7.23% 27.36% 30.54% 39.86% -
Total Cost 39,473 16,844 78,089 64,684 41,474 12,979 51,419 -16.11%
-
Net Worth 135,903 132,020 132,020 128,137 128,137 88,795 88,795 32.70%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 135,903 132,020 132,020 128,137 128,137 88,795 88,795 32.70%
NOSH 388,295 388,295 388,295 388,295 388,295 286,436 286,436 22.41%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.67% 8.13% 6.49% 5.63% 4.92% 7.46% 4.51% -
ROE 2.20% 1.09% 3.64% 2.54% 1.36% 1.17% 2.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 11.13 4.72 21.51 17.65 11.23 4.90 18.80 -29.42%
EPS 0.77 0.37 1.42 0.97 0.56 0.36 0.87 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.34 0.33 0.33 0.31 0.31 8.40%
Adjusted Per Share Value based on latest NOSH - 388,295
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.80 4.58 20.86 17.12 10.90 3.50 13.45 -13.57%
EPS 0.75 0.36 1.20 0.81 0.43 0.26 0.59 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3395 0.3298 0.3298 0.3201 0.3201 0.2218 0.2218 32.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.305 0.20 0.215 0.285 0.315 0.38 0.335 -
P/RPS 2.74 4.24 1.00 1.61 2.80 7.76 1.78 33.21%
P/EPS 39.60 53.78 17.38 33.94 70.25 105.06 40.33 -1.20%
EY 2.53 1.86 5.75 2.95 1.42 0.95 2.48 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.59 0.63 0.86 0.95 1.23 1.08 -13.38%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.265 0.27 0.24 0.245 0.29 0.30 0.335 -
P/RPS 2.38 5.72 1.12 1.39 2.58 6.13 1.78 21.30%
P/EPS 34.40 72.60 19.40 29.17 64.68 82.95 40.33 -10.03%
EY 2.91 1.38 5.16 3.43 1.55 1.21 2.48 11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.71 0.74 0.88 0.97 1.08 -20.83%

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