[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2022 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 137.34%
YoY- 294.31%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 188,666 114,508 49,970 27,373 38,547 11,579 896 3405.02%
PBT 22,694 14,921 6,476 4,154 4,920 575 -2,340 -
Tax -6,171 -3,965 -1,868 -1,117 -13,585 -1,337 4 -
NP 16,523 10,956 4,608 3,037 -8,665 -762 -2,336 -
-
NP to SH 16,523 10,956 4,608 3,037 -8,133 -231 -1,859 -
-
Tax Rate 27.19% 26.57% 28.84% 26.89% 276.12% 232.52% - -
Total Cost 172,143 103,552 45,362 24,336 47,212 12,341 3,232 1305.40%
-
Net Worth 33,454 12,809 6,454 4,885 1,847 8,414 6,790 188.70%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 33,454 12,809 6,454 4,885 1,847 8,414 6,790 188.70%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 95.07%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 8.76% 9.57% 9.22% 11.09% -22.48% -6.58% -260.71% -
ROE 49.39% 85.53% 71.40% 62.16% -440.10% -2.75% -27.38% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 62.54 81.79 35.69 19.55 27.53 8.27 0.64 2003.91%
EPS 9.16 7.83 3.29 2.17 -5.81 -0.17 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.0915 0.0461 0.0349 0.0132 0.0601 0.0485 73.30%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 17.36 10.53 4.60 2.52 3.55 1.07 0.08 3475.88%
EPS 1.52 1.01 0.42 0.28 -0.75 -0.02 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0118 0.0059 0.0045 0.0017 0.0077 0.0062 190.29%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.83 0.09 0.09 0.09 0.09 0.09 0.09 -
P/RPS 1.33 0.11 0.25 0.46 0.33 1.09 14.06 -79.14%
P/EPS 15.15 1.15 2.73 4.15 -1.55 -54.55 -6.78 -
EY 6.60 86.95 36.57 24.10 -64.55 -1.83 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.48 0.98 1.95 2.58 6.82 1.50 1.86 152.24%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 15/12/21 23/09/21 -
Price 0.83 0.85 0.09 0.09 0.09 0.09 0.09 -
P/RPS 1.33 1.04 0.25 0.46 0.33 1.09 14.06 -79.14%
P/EPS 15.15 10.86 2.73 4.15 -1.55 -54.55 -6.78 -
EY 6.60 9.21 36.57 24.10 -64.55 -1.83 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.48 9.29 1.95 2.58 6.82 1.50 1.86 152.24%

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