[BINACOM] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -152.37%
YoY- -574.07%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 29,594 14,025 17,646 10,150 13,010 13,040 11,407 88.48%
PBT 1,446 1,506 992 -428 1,675 1,797 686 64.17%
Tax -348 -460 -553 -198 -400 -458 -131 91.46%
NP 1,098 1,046 439 -626 1,275 1,339 555 57.39%
-
NP to SH 705 1,036 572 -640 1,222 1,225 369 53.79%
-
Tax Rate 24.07% 30.54% 55.75% - 23.88% 25.49% 19.10% -
Total Cost 28,496 12,979 17,207 10,776 11,735 11,701 10,852 89.99%
-
Net Worth 128,137 88,795 88,795 88,795 88,795 79,310 79,310 37.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,137 88,795 88,795 88,795 88,795 79,310 79,310 37.56%
NOSH 388,295 286,436 286,436 286,436 286,436 264,367 264,367 29.12%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.71% 7.46% 2.49% -6.17% 9.80% 10.27% 4.87% -
ROE 0.55% 1.17% 0.64% -0.72% 1.38% 1.54% 0.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.62 4.90 6.16 3.54 4.54 4.93 4.31 46.06%
EPS 0.18 0.36 0.20 -0.22 0.43 0.46 0.14 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.31 0.31 0.31 0.30 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 286,436
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.48 3.55 4.46 2.57 3.29 3.30 2.88 88.61%
EPS 0.18 0.26 0.14 -0.16 0.31 0.31 0.09 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.2245 0.2245 0.2245 0.2245 0.2005 0.2005 37.55%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.315 0.38 0.335 0.405 0.395 0.335 0.375 -
P/RPS 4.13 7.76 5.44 11.43 8.70 6.79 8.69 -39.01%
P/EPS 173.49 105.06 167.76 -181.26 92.59 72.30 268.67 -25.23%
EY 0.58 0.95 0.60 -0.55 1.08 1.38 0.37 34.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.23 1.08 1.31 1.27 1.12 1.25 -16.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 27/11/20 27/08/20 -
Price 0.29 0.30 0.335 0.35 0.41 0.355 0.37 -
P/RPS 3.81 6.13 5.44 9.88 9.03 7.20 8.58 -41.70%
P/EPS 159.72 82.95 167.76 -156.65 96.10 76.61 265.08 -28.59%
EY 0.63 1.21 0.60 -0.64 1.04 1.31 0.38 39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 1.08 1.13 1.32 1.18 1.23 -19.95%

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