[BNASTRA] QoQ Quarter Result on 31-Jul-2023 [#2]

Announcement Date
21-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 46.86%
YoY- 436.03%
View:
Show?
Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 155,365 122,031 92,298 59,546 74,158 64,538 22,597 260.31%
PBT 20,357 14,977 11,221 7,773 7,773 8,445 2,322 323.49%
Tax -4,974 -3,741 -2,800 -2,039 -2,206 -2,097 -751 251.46%
NP 15,383 11,236 8,421 5,734 5,567 6,348 1,571 355.79%
-
NP to SH 15,383 11,236 8,421 5,734 5,567 6,348 1,571 355.79%
-
Tax Rate 24.43% 24.98% 24.95% 26.23% 28.38% 24.83% 32.34% -
Total Cost 139,982 110,795 83,877 53,812 68,591 58,190 21,026 252.67%
-
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
NOSH 452,500 382,500 382,500 382,500 382,500 140,000 140,000 118.13%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 9.90% 9.21% 9.12% 9.63% 7.51% 9.84% 6.95% -
ROE 18.49% 16.57% 14.88% 11.91% 16.64% 49.56% 24.34% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 34.33 31.90 24.13 15.57 24.58 46.10 16.14 65.16%
EPS 3.40 2.94 2.20 1.50 1.85 4.53 1.12 109.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 150.89%
Adjusted Per Share Value based on latest NOSH - 382,500
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 28.61 22.47 17.00 10.97 13.66 11.89 4.16 260.37%
EPS 2.83 2.07 1.55 1.06 1.03 1.17 0.29 354.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1249 0.1043 0.0887 0.0616 0.0236 0.0119 446.98%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 1.39 1.30 0.875 0.90 0.83 0.09 0.09 -
P/RPS 4.05 4.07 3.63 5.78 3.38 0.20 0.56 272.63%
P/EPS 40.89 44.26 39.74 60.04 44.98 1.98 8.02 195.35%
EY 2.45 2.26 2.52 1.67 2.22 50.38 12.47 -66.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 7.33 5.91 7.15 7.48 0.98 1.95 146.18%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 -
Price 1.68 1.46 1.29 0.86 0.83 0.85 0.09 -
P/RPS 4.89 4.58 5.35 5.52 3.38 1.84 0.56 322.37%
P/EPS 49.42 49.70 58.59 57.37 44.98 18.75 8.02 235.00%
EY 2.02 2.01 1.71 1.74 2.22 5.33 12.47 -70.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 8.23 8.72 6.83 7.48 9.29 1.95 179.28%

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