[BNASTRA] QoQ Quarter Result on 31-Jan-2023 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jan-2023 [#4]
Profit Trend
QoQ- -12.3%
YoY- 170.45%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 122,031 92,298 59,546 74,158 64,538 22,597 27,373 170.13%
PBT 14,977 11,221 7,773 7,773 8,445 2,322 4,154 134.58%
Tax -3,741 -2,800 -2,039 -2,206 -2,097 -751 -1,117 123.35%
NP 11,236 8,421 5,734 5,567 6,348 1,571 3,037 138.63%
-
NP to SH 11,236 8,421 5,734 5,567 6,348 1,571 3,037 138.63%
-
Tax Rate 24.98% 24.95% 26.23% 28.38% 24.83% 32.34% 26.89% -
Total Cost 110,795 83,877 53,812 68,591 58,190 21,026 24,336 173.93%
-
Net Worth 67,817 56,610 48,156 33,454 12,809 6,454 4,885 474.86%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 67,817 56,610 48,156 33,454 12,809 6,454 4,885 474.86%
NOSH 382,500 382,500 382,500 382,500 140,000 140,000 140,000 95.07%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.21% 9.12% 9.63% 7.51% 9.84% 6.95% 11.09% -
ROE 16.57% 14.88% 11.91% 16.64% 49.56% 24.34% 62.16% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 31.90 24.13 15.57 24.58 46.10 16.14 19.55 38.47%
EPS 2.94 2.20 1.50 1.85 4.53 1.12 2.17 22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 0.0349 194.64%
Adjusted Per Share Value based on latest NOSH - 382,500
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 24.52 18.54 11.96 14.90 12.97 4.54 5.50 170.14%
EPS 2.26 1.69 1.15 1.12 1.28 0.32 0.61 138.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1362 0.1137 0.0967 0.0672 0.0257 0.013 0.0098 475.28%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 1.30 0.875 0.90 0.83 0.09 0.09 0.09 -
P/RPS 4.07 3.63 5.78 3.38 0.20 0.56 0.46 326.08%
P/EPS 44.26 39.74 60.04 44.98 1.98 8.02 4.15 382.43%
EY 2.26 2.52 1.67 2.22 50.38 12.47 24.10 -79.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.33 5.91 7.15 7.48 0.98 1.95 2.58 100.21%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 -
Price 1.46 1.29 0.86 0.83 0.85 0.09 0.09 -
P/RPS 4.58 5.35 5.52 3.38 1.84 0.56 0.46 360.87%
P/EPS 49.70 58.59 57.37 44.98 18.75 8.02 4.15 421.08%
EY 2.01 1.71 1.74 2.22 5.33 12.47 24.10 -80.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.23 8.72 6.83 7.48 9.29 1.95 2.58 116.23%

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