[BINACOM] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 81.12%
YoY- -15.43%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 14,963 24,925 29,594 14,025 17,646 10,150 13,010 9.80%
PBT 2,440 1,208 1,446 1,506 992 -428 1,675 28.59%
Tax -881 507 -348 -460 -553 -198 -400 69.52%
NP 1,559 1,715 1,098 1,046 439 -626 1,275 14.38%
-
NP to SH 1,543 1,520 705 1,036 572 -640 1,222 16.87%
-
Tax Rate 36.11% -41.97% 24.07% 30.54% 55.75% - 23.88% -
Total Cost 13,404 23,210 28,496 12,979 17,207 10,776 11,735 9.29%
-
Net Worth 132,020 128,137 128,137 88,795 88,795 88,795 88,795 30.36%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 132,020 128,137 128,137 88,795 88,795 88,795 88,795 30.36%
NOSH 388,295 388,295 388,295 286,436 286,436 286,436 286,436 22.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.42% 6.88% 3.71% 7.46% 2.49% -6.17% 9.80% -
ROE 1.17% 1.19% 0.55% 1.17% 0.64% -0.72% 1.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.85 6.42 7.62 4.90 6.16 3.54 4.54 -10.43%
EPS 0.40 0.39 0.18 0.36 0.20 -0.22 0.43 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.31 0.31 0.31 0.31 6.36%
Adjusted Per Share Value based on latest NOSH - 286,436
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.64 6.06 7.20 3.41 4.29 2.47 3.16 9.91%
EPS 0.38 0.37 0.17 0.25 0.14 -0.16 0.30 17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.321 0.3115 0.3115 0.2159 0.2159 0.2159 0.2159 30.36%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.215 0.285 0.315 0.38 0.335 0.405 0.395 -
P/RPS 5.58 4.44 4.13 7.76 5.44 11.43 8.70 -25.68%
P/EPS 54.10 72.81 173.49 105.06 167.76 -181.26 92.59 -30.17%
EY 1.85 1.37 0.58 0.95 0.60 -0.55 1.08 43.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.95 1.23 1.08 1.31 1.27 -37.41%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 -
Price 0.24 0.245 0.29 0.30 0.335 0.35 0.41 -
P/RPS 6.23 3.82 3.81 6.13 5.44 9.88 9.03 -21.97%
P/EPS 60.40 62.59 159.72 82.95 167.76 -156.65 96.10 -26.68%
EY 1.66 1.60 0.63 1.21 0.60 -0.64 1.04 36.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.88 0.97 1.08 1.13 1.32 -33.93%

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