[BNASTRA] QoQ Cumulative Quarter Result on 31-Jul-2023 [#2]

Announcement Date
21-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 146.86%
YoY- 207.18%
View:
Show?
Cumulative Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 425,202 273,875 151,844 59,546 188,666 114,508 49,970 315.17%
PBT 55,142 33,971 18,994 7,773 22,694 14,921 6,476 315.35%
Tax -14,369 -8,580 -4,839 -2,039 -6,171 -3,965 -1,868 288.22%
NP 40,773 25,391 14,155 5,734 16,523 10,956 4,608 326.10%
-
NP to SH 40,773 25,391 14,155 5,734 16,523 10,956 4,608 326.10%
-
Tax Rate 26.06% 25.26% 25.48% 26.23% 27.19% 26.57% 28.84% -
Total Cost 384,429 248,484 137,689 53,812 172,143 103,552 45,362 314.05%
-
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
NOSH 452,500 382,500 382,500 382,500 382,500 140,000 140,000 118.13%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 9.59% 9.27% 9.32% 9.63% 8.76% 9.57% 9.22% -
ROE 49.00% 37.44% 25.00% 11.91% 49.39% 85.53% 71.40% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 93.97 71.60 39.70 15.57 62.54 81.79 35.69 90.33%
EPS 10.19 6.64 3.70 1.50 9.16 7.83 3.29 112.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 150.89%
Adjusted Per Share Value based on latest NOSH - 382,500
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 78.31 50.44 27.96 10.97 34.75 21.09 9.20 315.26%
EPS 7.51 4.68 2.61 1.06 3.04 2.02 0.85 325.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1249 0.1043 0.0887 0.0616 0.0236 0.0119 446.98%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 1.39 1.30 0.875 0.90 0.83 0.09 0.09 -
P/RPS 1.48 1.82 2.20 5.78 1.33 0.11 0.25 226.19%
P/EPS 15.43 19.58 23.64 60.04 15.15 1.15 2.73 216.29%
EY 6.48 5.11 4.23 1.67 6.60 86.95 36.57 -68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 7.33 5.91 7.15 7.48 0.98 1.95 146.18%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 -
Price 1.68 1.46 1.29 0.86 0.83 0.85 0.09 -
P/RPS 1.79 2.04 3.25 5.52 1.33 1.04 0.25 270.15%
P/EPS 18.64 21.99 34.86 57.37 15.15 10.86 2.73 258.64%
EY 5.36 4.55 2.87 1.74 6.60 9.21 36.57 -72.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 8.23 8.72 6.83 7.48 9.29 1.95 179.28%

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