[BNASTRA] QoQ Quarter Result on 31-Jul-2022 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- -48.27%
YoY- 630.74%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 59,546 74,158 64,538 22,597 27,373 26,968 10,683 215.35%
PBT 7,773 7,773 8,445 2,322 4,154 4,345 2,915 92.64%
Tax -2,039 -2,206 -2,097 -751 -1,117 -12,248 -1,341 32.33%
NP 5,734 5,567 6,348 1,571 3,037 -7,903 1,574 137.31%
-
NP to SH 5,734 5,567 6,348 1,571 3,037 -7,902 1,628 132.02%
-
Tax Rate 26.23% 28.38% 24.83% 32.34% 26.89% 281.89% 46.00% -
Total Cost 53,812 68,591 58,190 21,026 24,336 34,871 9,109 227.85%
-
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
NOSH 382,500 382,500 140,000 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 9.63% 7.51% 9.84% 6.95% 11.09% -29.31% 14.73% -
ROE 11.91% 16.64% 49.56% 24.34% 62.16% -427.60% 19.35% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 15.57 24.58 46.10 16.14 19.55 19.26 7.63 61.09%
EPS 1.50 1.85 4.53 1.12 2.17 -5.64 1.16 18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 0.0601 63.94%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 5.47 6.81 5.92 2.07 2.51 2.48 0.98 215.65%
EPS 0.53 0.51 0.58 0.14 0.28 -0.73 0.15 132.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0307 0.0118 0.0059 0.0045 0.0017 0.0077 221.62%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.90 0.83 0.09 0.09 0.09 0.09 0.09 -
P/RPS 5.78 3.38 0.20 0.56 0.46 0.47 1.18 189.26%
P/EPS 60.04 44.98 1.98 8.02 4.15 -1.59 7.74 293.33%
EY 1.67 2.22 50.38 12.47 24.10 -62.71 12.92 -74.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 7.48 0.98 1.95 2.58 6.82 1.50 184.04%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 15/12/21 -
Price 0.86 0.83 0.85 0.09 0.09 0.09 0.09 -
P/RPS 5.52 3.38 1.84 0.56 0.46 0.47 1.18 180.49%
P/EPS 57.37 44.98 18.75 8.02 4.15 -1.59 7.74 281.55%
EY 1.74 2.22 5.33 12.47 24.10 -62.71 12.92 -73.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 7.48 9.29 1.95 2.58 6.82 1.50 175.48%

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