[BINACOM] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -23.61%
YoY- -43.31%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 87,817 83,507 86,190 71,415 54,831 53,846 47,607 50.35%
PBT 7,138 6,600 5,152 3,516 3,745 4,036 3,730 54.07%
Tax -1,275 -1,182 -854 -1,559 -1,611 -1,609 -1,187 4.87%
NP 5,863 5,418 4,298 1,957 2,134 2,427 2,543 74.43%
-
NP to SH 5,212 4,804 3,833 1,673 2,190 2,379 2,176 78.92%
-
Tax Rate 17.86% 17.91% 16.58% 44.34% 43.02% 39.87% 31.82% -
Total Cost 81,954 78,089 81,892 69,458 52,697 51,419 45,064 48.93%
-
Net Worth 132,020 132,020 128,137 128,137 88,795 88,795 88,795 30.23%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 132,020 132,020 128,137 128,137 88,795 88,795 88,795 30.23%
NOSH 388,295 388,295 388,295 388,295 286,436 286,436 286,436 22.46%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.68% 6.49% 4.99% 2.74% 3.89% 4.51% 5.34% -
ROE 3.95% 3.64% 2.99% 1.31% 2.47% 2.68% 2.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.62 21.51 22.20 18.39 19.14 18.80 16.62 22.78%
EPS 1.34 1.24 0.99 0.43 0.76 0.83 0.76 45.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.33 0.33 0.31 0.31 0.31 6.34%
Adjusted Per Share Value based on latest NOSH - 388,295
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.94 20.86 21.53 17.84 13.70 13.45 11.89 50.38%
EPS 1.30 1.20 0.96 0.42 0.55 0.59 0.54 79.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.3298 0.3201 0.3201 0.2218 0.2218 0.2218 30.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.20 0.215 0.285 0.315 0.38 0.335 0.405 -
P/RPS 0.88 1.00 1.28 1.71 1.99 1.78 2.44 -49.30%
P/EPS 14.90 17.38 28.87 73.11 49.70 40.33 53.31 -57.21%
EY 6.71 5.75 3.46 1.37 2.01 2.48 1.88 133.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.86 0.95 1.23 1.08 1.31 -41.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 -
Price 0.27 0.24 0.245 0.29 0.30 0.335 0.35 -
P/RPS 1.19 1.12 1.10 1.58 1.57 1.78 2.11 -31.71%
P/EPS 20.12 19.40 24.82 67.31 39.24 40.33 46.07 -42.40%
EY 4.97 5.16 4.03 1.49 2.55 2.48 2.17 73.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.74 0.88 0.97 1.08 1.13 -21.21%

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