[BNASTRA] QoQ Cumulative Quarter Result on 31-Oct-2023 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
21-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Oct-2023 [#3]
Profit Trend
QoQ- 79.38%
YoY- 131.75%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 410,509 179,631 425,202 273,875 151,844 59,546 188,666 67.99%
PBT 54,429 23,922 55,142 33,971 18,994 7,773 22,694 79.27%
Tax -13,474 -5,822 -14,369 -8,580 -4,839 -2,039 -6,171 68.38%
NP 40,955 18,100 40,773 25,391 14,155 5,734 16,523 83.25%
-
NP to SH 40,955 18,100 40,773 25,391 14,155 5,734 16,523 83.25%
-
Tax Rate 24.76% 24.34% 26.06% 25.26% 25.48% 26.23% 27.19% -
Total Cost 369,554 161,531 384,429 248,484 137,689 53,812 172,143 66.49%
-
Net Worth 186,437 101,314 83,214 67,817 56,610 48,156 33,454 214.66%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 186,437 101,314 83,214 67,817 56,610 48,156 33,454 214.66%
NOSH 1,086,000 497,750 452,500 382,500 382,500 382,500 382,500 100.63%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 9.98% 10.08% 9.59% 9.27% 9.32% 9.63% 8.76% -
ROE 21.97% 17.87% 49.00% 37.44% 25.00% 11.91% 49.39% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 46.13 39.70 93.97 71.60 39.70 15.57 62.54 -18.37%
EPS 6.10 4.00 10.19 6.64 3.70 1.50 9.16 -23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2239 0.1839 0.1773 0.148 0.1259 0.1109 52.87%
Adjusted Per Share Value based on latest NOSH - 382,500
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 37.76 16.52 39.11 25.19 13.97 5.48 17.36 67.95%
EPS 3.77 1.67 3.75 2.34 1.30 0.53 1.52 83.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.0932 0.0766 0.0624 0.0521 0.0443 0.0308 214.48%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 1.23 1.67 1.39 1.30 0.875 0.90 0.83 -
P/RPS 2.67 4.21 1.48 1.82 2.20 5.78 1.33 59.20%
P/EPS 26.73 41.75 15.43 19.58 23.64 60.04 15.15 46.06%
EY 3.74 2.40 6.48 5.11 4.23 1.67 6.60 -31.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 7.46 7.56 7.33 5.91 7.15 7.48 -14.93%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 12/09/24 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 -
Price 1.49 1.25 1.68 1.46 1.29 0.86 0.83 -
P/RPS 3.23 3.15 1.79 2.04 3.25 5.52 1.33 80.77%
P/EPS 32.38 31.25 18.64 21.99 34.86 57.37 15.15 66.00%
EY 3.09 3.20 5.36 4.55 2.87 1.74 6.60 -39.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.11 5.58 9.14 8.23 8.72 6.83 7.48 -3.32%

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