[BNASTRA] QoQ Cumulative Quarter Result on 31-Jan-2020 [#4]

Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- 8.02%
YoY- 152.25%
Quarter Report
View:
Show?
Cumulative Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 1,577 544 220 1,936 524 185 1 13149.43%
PBT -6,063 -4,282 -2,287 14,387 13,451 14,396 16,794 -
Tax 0 0 0 -2,030 -1,117 -1,129 -1,129 -
NP -6,063 -4,282 -2,287 12,357 12,334 13,267 15,665 -
-
NP to SH -5,471 -3,882 -1,983 14,121 13,072 14,121 16,190 -
-
Tax Rate - - - 14.11% 8.30% 7.84% 6.72% -
Total Cost 7,640 4,826 2,507 -10,421 -11,810 -13,082 -15,664 -
-
Net Worth 11,395 12,977 22,245 24,080 27,496 28,545 30,533 -48.00%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 11,395 12,977 22,245 24,080 27,496 28,545 30,533 -48.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -384.46% -787.13% -1,039.55% 638.27% 2,353.82% 7,171.35% 1,566,500.00% -
ROE -48.01% -29.91% -8.91% 58.64% 47.54% 49.47% 53.02% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 1.13 0.39 0.16 1.38 0.37 0.13 0.00 -
EPS -3.91 -2.77 -1.42 10.09 9.34 10.09 11.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0927 0.1589 0.172 0.1964 0.2039 0.2181 -48.00%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 0.29 0.10 0.04 0.36 0.10 0.03 0.00 -
EPS -1.01 -0.71 -0.37 2.60 2.41 2.60 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0239 0.041 0.0443 0.0506 0.0526 0.0562 -47.96%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.13 0.16 0.155 0.135 0.08 0.09 0.095 -
P/RPS 11.54 41.18 98.64 9.76 21.37 68.11 13,300.00 -99.07%
P/EPS -3.33 -5.77 -10.94 1.34 0.86 0.89 0.82 -
EY -30.06 -17.33 -9.14 74.71 116.71 112.07 121.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.73 0.98 0.78 0.41 0.44 0.44 135.54%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 29/12/20 24/09/20 25/06/20 23/04/20 19/12/19 26/09/19 28/06/19 -
Price 0.145 0.155 0.125 0.12 0.08 0.075 0.08 -
P/RPS 12.87 39.89 79.55 8.68 21.37 56.76 11,200.00 -98.88%
P/EPS -3.71 -5.59 -8.83 1.19 0.86 0.74 0.69 -
EY -26.95 -17.89 -11.33 84.05 116.71 134.49 144.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.67 0.79 0.70 0.41 0.37 0.37 183.62%

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