[BNASTRA] QoQ Cumulative Quarter Result on 31-Jan-2023 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jan-2023 [#4]
Profit Trend
QoQ- 50.81%
YoY- 303.16%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 273,875 151,844 59,546 188,666 114,508 49,970 27,373 362.37%
PBT 33,971 18,994 7,773 22,694 14,921 6,476 4,154 304.35%
Tax -8,580 -4,839 -2,039 -6,171 -3,965 -1,868 -1,117 287.86%
NP 25,391 14,155 5,734 16,523 10,956 4,608 3,037 310.33%
-
NP to SH 25,391 14,155 5,734 16,523 10,956 4,608 3,037 310.33%
-
Tax Rate 25.26% 25.48% 26.23% 27.19% 26.57% 28.84% 26.89% -
Total Cost 248,484 137,689 53,812 172,143 103,552 45,362 24,336 368.66%
-
Net Worth 67,817 56,610 48,156 33,454 12,809 6,454 4,885 474.86%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 67,817 56,610 48,156 33,454 12,809 6,454 4,885 474.86%
NOSH 382,500 382,500 382,500 382,500 140,000 140,000 140,000 95.07%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.27% 9.32% 9.63% 8.76% 9.57% 9.22% 11.09% -
ROE 37.44% 25.00% 11.91% 49.39% 85.53% 71.40% 62.16% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 71.60 39.70 15.57 62.54 81.79 35.69 19.55 137.03%
EPS 6.64 3.70 1.50 9.16 7.83 3.29 2.17 110.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 0.0349 194.64%
Adjusted Per Share Value based on latest NOSH - 382,500
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 55.02 30.51 11.96 37.90 23.01 10.04 5.50 362.32%
EPS 5.10 2.84 1.15 3.32 2.20 0.93 0.61 310.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1362 0.1137 0.0967 0.0672 0.0257 0.013 0.0098 475.28%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 1.30 0.875 0.90 0.83 0.09 0.09 0.09 -
P/RPS 1.82 2.20 5.78 1.33 0.11 0.25 0.46 149.52%
P/EPS 19.58 23.64 60.04 15.15 1.15 2.73 4.15 180.51%
EY 5.11 4.23 1.67 6.60 86.95 36.57 24.10 -64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 5.91 7.15 7.48 0.98 1.95 2.58 100.21%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 -
Price 1.46 1.29 0.86 0.83 0.85 0.09 0.09 -
P/RPS 2.04 3.25 5.52 1.33 1.04 0.25 0.46 169.19%
P/EPS 21.99 34.86 57.37 15.15 10.86 2.73 4.15 203.01%
EY 4.55 2.87 1.74 6.60 9.21 36.57 24.10 -66.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.23 8.72 6.83 7.48 9.29 1.95 2.58 116.23%

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