[BNASTRA] QoQ Cumulative Quarter Result on 30-Apr-2024 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
20-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
30-Apr-2024 [#1]
Profit Trend
QoQ- -55.61%
YoY- 215.66%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 179,631 425,202 273,875 151,844 59,546 188,666 114,508 35.04%
PBT 23,922 55,142 33,971 18,994 7,773 22,694 14,921 37.02%
Tax -5,822 -14,369 -8,580 -4,839 -2,039 -6,171 -3,965 29.21%
NP 18,100 40,773 25,391 14,155 5,734 16,523 10,956 39.79%
-
NP to SH 18,100 40,773 25,391 14,155 5,734 16,523 10,956 39.79%
-
Tax Rate 24.34% 26.06% 25.26% 25.48% 26.23% 27.19% 26.57% -
Total Cost 161,531 384,429 248,484 137,689 53,812 172,143 103,552 34.53%
-
Net Worth 101,314 83,214 67,817 56,610 48,156 33,454 12,809 297.48%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 101,314 83,214 67,817 56,610 48,156 33,454 12,809 297.48%
NOSH 497,750 452,500 382,500 382,500 382,500 382,500 140,000 133.12%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 10.08% 9.59% 9.27% 9.32% 9.63% 8.76% 9.57% -
ROE 17.87% 49.00% 37.44% 25.00% 11.91% 49.39% 85.53% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 39.70 93.97 71.60 39.70 15.57 62.54 81.79 -38.26%
EPS 4.00 10.19 6.64 3.70 1.50 9.16 7.83 -36.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 81.68%
Adjusted Per Share Value based on latest NOSH - 497,750
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 16.54 39.15 25.22 13.98 5.48 17.37 10.54 35.07%
EPS 1.67 3.75 2.34 1.30 0.53 1.52 1.01 39.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0766 0.0624 0.0521 0.0443 0.0308 0.0118 297.38%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 1.67 1.39 1.30 0.875 0.90 0.83 0.09 -
P/RPS 4.21 1.48 1.82 2.20 5.78 1.33 0.11 1038.21%
P/EPS 41.75 15.43 19.58 23.64 60.04 15.15 1.15 998.81%
EY 2.40 6.48 5.11 4.23 1.67 6.60 86.95 -90.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 7.56 7.33 5.91 7.15 7.48 0.98 287.44%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 -
Price 1.25 1.68 1.46 1.29 0.86 0.83 0.85 -
P/RPS 3.15 1.79 2.04 3.25 5.52 1.33 1.04 109.48%
P/EPS 31.25 18.64 21.99 34.86 57.37 15.15 10.86 102.43%
EY 3.20 5.36 4.55 2.87 1.74 6.60 9.21 -50.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 9.14 8.23 8.72 6.83 7.48 9.29 -28.83%

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