[BINACOM] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2.7%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 54,831 53,846 47,607 47,667 46,897 45,484 46,622 11.40%
PBT 3,745 4,036 3,730 4,388 4,456 4,182 3,208 10.85%
Tax -1,611 -1,609 -1,187 -1,044 -1,084 -971 -1,199 21.74%
NP 2,134 2,427 2,543 3,344 3,372 3,211 2,009 4.10%
-
NP to SH 2,190 2,379 2,176 2,951 3,033 2,925 2,035 5.01%
-
Tax Rate 43.02% 39.87% 31.82% 23.79% 24.33% 23.22% 37.38% -
Total Cost 52,697 51,419 45,064 44,323 43,525 42,273 44,613 11.73%
-
Net Worth 88,795 88,795 88,795 88,795 79,310 79,310 79,310 7.81%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 88,795 88,795 88,795 88,795 79,310 79,310 79,310 7.81%
NOSH 286,436 286,436 286,436 286,436 264,367 264,367 264,367 5.48%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.89% 4.51% 5.34% 7.02% 7.19% 7.06% 4.31% -
ROE 2.47% 2.68% 2.45% 3.32% 3.82% 3.69% 2.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.14 18.80 16.62 16.64 17.74 17.20 17.64 5.58%
EPS 0.76 0.83 0.76 1.03 1.15 1.11 0.77 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.31 0.30 0.30 0.30 2.20%
Adjusted Per Share Value based on latest NOSH - 286,436
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.86 13.61 12.04 12.05 11.86 11.50 11.79 11.37%
EPS 0.55 0.60 0.55 0.75 0.77 0.74 0.51 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2245 0.2245 0.2245 0.2245 0.2005 0.2005 0.2005 7.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.38 0.335 0.405 0.395 0.335 0.375 0.31 -
P/RPS 1.99 1.78 2.44 2.37 1.89 2.18 1.76 8.52%
P/EPS 49.70 40.33 53.31 38.34 29.20 33.89 40.27 15.04%
EY 2.01 2.48 1.88 2.61 3.42 2.95 2.48 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.08 1.31 1.27 1.12 1.25 1.03 12.54%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 28/05/21 26/02/21 27/11/20 27/08/20 29/06/20 -
Price 0.30 0.335 0.35 0.41 0.355 0.37 0.38 -
P/RPS 1.57 1.78 2.11 2.46 2.00 2.15 2.15 -18.89%
P/EPS 39.24 40.33 46.07 39.80 30.94 33.44 49.37 -14.18%
EY 2.55 2.48 2.17 2.51 3.23 2.99 2.03 16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.13 1.32 1.18 1.23 1.27 -16.43%

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