[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2021 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 80.19%
YoY- 21.18%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 38,547 11,579 896 365 2,037 1,577 544 1599.11%
PBT 4,920 575 -2,340 -1,670 -9,071 -6,063 -4,282 -
Tax -13,585 -1,337 4 4 0 0 0 -
NP -8,665 -762 -2,336 -1,666 -9,071 -6,063 -4,282 59.78%
-
NP to SH -8,133 -231 -1,859 -1,563 -7,888 -5,471 -3,882 63.51%
-
Tax Rate 276.12% 232.52% - - - - - -
Total Cost 47,212 12,341 3,232 2,031 11,108 7,640 4,826 355.51%
-
Net Worth 1,847 8,414 6,790 7,098 8,861 11,395 12,977 -72.64%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,847 8,414 6,790 7,098 8,861 11,395 12,977 -72.64%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -22.48% -6.58% -260.71% -456.44% -445.31% -384.46% -787.13% -
ROE -440.10% -2.75% -27.38% -22.02% -89.01% -48.01% -29.91% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 27.53 8.27 0.64 0.26 1.46 1.13 0.39 1594.83%
EPS -5.81 -0.17 -1.33 -1.12 -5.63 -3.91 -2.77 63.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0601 0.0485 0.0507 0.0633 0.0814 0.0927 -72.63%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 3.54 1.06 0.08 0.03 0.19 0.14 0.05 1598.18%
EPS -0.75 -0.02 -0.17 -0.14 -0.72 -0.50 -0.36 62.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0017 0.0077 0.0062 0.0065 0.0081 0.0105 0.0119 -72.57%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.09 0.09 0.09 0.125 0.125 0.13 0.16 -
P/RPS 0.33 1.09 14.06 47.95 8.59 11.54 41.18 -95.96%
P/EPS -1.55 -54.55 -6.78 -11.20 -2.22 -3.33 -5.77 -58.26%
EY -64.55 -1.83 -14.75 -8.93 -45.07 -30.06 -17.33 139.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.82 1.50 1.86 2.47 1.97 1.60 1.73 148.92%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 24/03/22 15/12/21 23/09/21 27/07/21 15/04/21 29/12/20 24/09/20 -
Price 0.09 0.09 0.09 0.09 0.135 0.145 0.155 -
P/RPS 0.33 1.09 14.06 34.52 9.28 12.87 39.89 -95.87%
P/EPS -1.55 -54.55 -6.78 -8.06 -2.40 -3.71 -5.59 -57.37%
EY -64.55 -1.83 -14.75 -12.40 -41.74 -26.95 -17.89 134.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.82 1.50 1.86 1.78 2.13 1.78 1.67 154.83%

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