[BNASTRA] QoQ Quarter Result on 30-Apr-2021 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 35.36%
YoY- 21.18%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 26,968 10,683 531 365 460 1,033 324 1791.05%
PBT 4,345 2,915 -670 -1,670 -3,008 -1,781 -1,995 -
Tax -12,248 -1,341 0 4 0 0 0 -
NP -7,903 1,574 -670 -1,666 -3,008 -1,781 -1,995 149.73%
-
NP to SH -7,902 1,628 -296 -1,563 -2,418 -1,590 -1,899 158.03%
-
Tax Rate 281.89% 46.00% - - - - - -
Total Cost 34,871 9,109 1,201 2,031 3,468 2,814 2,319 506.22%
-
Net Worth 1,847 8,414 6,790 7,098 8,861 11,395 12,977 -72.64%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,847 8,414 6,790 7,098 8,861 11,395 12,977 -72.64%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin -29.31% 14.73% -126.18% -456.44% -653.91% -172.41% -615.74% -
ROE -427.60% 19.35% -4.36% -22.02% -27.29% -13.95% -14.63% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 19.26 7.63 0.38 0.26 0.33 0.74 0.23 1798.67%
EPS -5.64 1.16 -0.21 -1.12 -1.73 -1.14 -1.36 157.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0601 0.0485 0.0507 0.0633 0.0814 0.0927 -72.63%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 2.48 0.98 0.05 0.03 0.04 0.09 0.03 1782.46%
EPS -0.73 0.15 -0.03 -0.14 -0.22 -0.15 -0.17 163.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0017 0.0077 0.0062 0.0065 0.0081 0.0105 0.0119 -72.57%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.09 0.09 0.09 0.125 0.125 0.13 0.16 -
P/RPS 0.47 1.18 23.73 47.95 38.04 17.62 69.14 -96.37%
P/EPS -1.59 7.74 -42.57 -11.20 -7.24 -11.45 -11.80 -73.62%
EY -62.71 12.92 -2.35 -8.93 -13.82 -8.74 -8.48 278.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.82 1.50 1.86 2.47 1.97 1.60 1.73 148.92%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 24/03/22 15/12/21 23/09/21 27/07/21 15/04/21 29/12/20 24/09/20 -
Price 0.09 0.09 0.09 0.09 0.135 0.145 0.155 -
P/RPS 0.47 1.18 23.73 34.52 41.09 19.65 66.98 -96.30%
P/EPS -1.59 7.74 -42.57 -8.06 -7.82 -12.77 -11.43 -73.05%
EY -62.71 12.92 -2.35 -12.40 -12.79 -7.83 -8.75 270.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.82 1.50 1.86 1.78 2.13 1.78 1.67 154.83%

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