[BNASTRA] QoQ Quarter Result on 31-Jul-2024 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
12-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Jul-2024 [#2]
Profit Trend
QoQ- 26.27%
YoY- 171.4%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 230,878 179,631 155,365 122,031 92,298 59,546 74,158 113.36%
PBT 30,507 23,922 20,357 14,977 11,221 7,773 7,773 149.02%
Tax -7,652 -5,822 -4,974 -3,741 -2,800 -2,039 -2,206 129.32%
NP 22,855 18,100 15,383 11,236 8,421 5,734 5,567 156.61%
-
NP to SH 22,855 18,100 15,383 11,236 8,421 5,734 5,567 156.61%
-
Tax Rate 25.08% 24.34% 24.43% 24.98% 24.95% 26.23% 28.38% -
Total Cost 208,023 161,531 139,982 110,795 83,877 53,812 68,591 109.66%
-
Net Worth 186,437 101,314 83,214 67,817 56,610 48,156 33,454 214.66%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 186,437 101,314 83,214 67,817 56,610 48,156 33,454 214.66%
NOSH 1,086,000 497,750 452,500 382,500 382,500 382,500 382,500 100.63%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 9.90% 10.08% 9.90% 9.21% 9.12% 9.63% 7.51% -
ROE 12.26% 17.87% 18.49% 16.57% 14.88% 11.91% 16.64% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 25.94 39.70 34.33 31.90 24.13 15.57 24.58 3.65%
EPS 2.57 4.00 3.40 2.94 2.20 1.50 1.85 24.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2239 0.1839 0.1773 0.148 0.1259 0.1109 52.87%
Adjusted Per Share Value based on latest NOSH - 1,086,000
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 21.21 16.50 14.27 11.21 8.48 5.47 6.81 113.41%
EPS 2.10 1.66 1.41 1.03 0.77 0.53 0.51 157.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.0931 0.0765 0.0623 0.052 0.0442 0.0307 214.92%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 1.23 1.67 1.39 1.30 0.875 0.90 0.83 -
P/RPS 4.74 4.21 4.05 4.07 3.63 5.78 3.38 25.31%
P/EPS 47.89 41.75 40.89 44.26 39.74 60.04 44.98 4.27%
EY 2.09 2.40 2.45 2.26 2.52 1.67 2.22 -3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 7.46 7.56 7.33 5.91 7.15 7.48 -14.93%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 12/09/24 20/06/24 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 -
Price 1.49 1.25 1.68 1.46 1.29 0.86 0.83 -
P/RPS 5.74 3.15 4.89 4.58 5.35 5.52 3.38 42.38%
P/EPS 58.02 31.25 49.42 49.70 58.59 57.37 44.98 18.51%
EY 1.72 3.20 2.02 2.01 1.71 1.74 2.22 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.11 5.58 9.14 8.23 8.72 6.83 7.48 -3.32%

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