[BINACOM] QoQ Quarter Result on 31-Mar-2019 [#3]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -17.35%
YoY- -42.86%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 12,240 11,627 12,545 13,113 15,929 13,099 17,667 -21.65%
PBT 1,743 1,523 -288 2,716 2,857 2,531 2,645 -24.21%
Tax -440 -345 -359 -927 -777 -658 -505 -8.75%
NP 1,303 1,178 -647 1,789 2,080 1,873 2,140 -28.09%
-
NP to SH 1,304 1,117 -521 1,777 2,150 1,938 2,324 -31.89%
-
Tax Rate 25.24% 22.65% - 34.13% 27.20% 26.00% 19.09% -
Total Cost 10,937 10,449 13,192 11,324 13,849 11,226 15,527 -20.78%
-
Net Worth 78,145 75,399 75,399 75,399 72,800 72,800 70,200 7.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - 1,300 -
Div Payout % - - - - - - 55.94% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 78,145 75,399 75,399 75,399 72,800 72,800 70,200 7.38%
NOSH 264,367 260,000 260,000 260,000 260,000 260,000 260,000 1.11%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.65% 10.13% -5.16% 13.64% 13.06% 14.30% 12.11% -
ROE 1.67% 1.48% -0.69% 2.36% 2.95% 2.66% 3.31% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.70 4.47 4.83 5.04 6.13 5.04 6.80 -21.77%
EPS 0.50 0.43 -0.20 0.68 0.83 0.75 0.89 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.30 0.29 0.29 0.29 0.28 0.28 0.27 7.25%
Adjusted Per Share Value based on latest NOSH - 260,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.09 2.94 3.17 3.32 4.03 3.31 4.47 -21.76%
EPS 0.33 0.28 -0.13 0.45 0.54 0.49 0.59 -32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.1976 0.1906 0.1906 0.1906 0.184 0.184 0.1775 7.39%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.325 0.255 0.315 0.395 0.375 0.435 0.415 -
P/RPS 6.92 5.70 6.53 7.83 6.12 8.63 6.11 8.62%
P/EPS 64.92 59.36 -157.20 57.79 45.35 58.36 46.43 24.96%
EY 1.54 1.68 -0.64 1.73 2.21 1.71 2.15 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 1.08 0.88 1.09 1.36 1.34 1.55 1.54 -21.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 28/08/19 29/05/19 27/02/19 29/11/18 29/08/18 -
Price 0.425 0.335 0.305 0.35 0.41 0.405 0.455 -
P/RPS 9.04 7.49 6.32 6.94 6.69 8.04 6.70 22.03%
P/EPS 84.90 77.98 -152.21 51.21 49.58 54.33 50.90 40.51%
EY 1.18 1.28 -0.66 1.95 2.02 1.84 1.96 -28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
P/NAPS 1.42 1.16 1.05 1.21 1.46 1.45 1.69 -10.92%

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