[BINACOM] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -26.26%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 71,415 54,831 53,846 47,607 47,667 46,897 45,484 34.97%
PBT 3,516 3,745 4,036 3,730 4,388 4,456 4,182 -10.89%
Tax -1,559 -1,611 -1,609 -1,187 -1,044 -1,084 -971 36.99%
NP 1,957 2,134 2,427 2,543 3,344 3,372 3,211 -28.05%
-
NP to SH 1,673 2,190 2,379 2,176 2,951 3,033 2,925 -31.02%
-
Tax Rate 44.34% 43.02% 39.87% 31.82% 23.79% 24.33% 23.22% -
Total Cost 69,458 52,697 51,419 45,064 44,323 43,525 42,273 39.11%
-
Net Worth 128,137 88,795 88,795 88,795 88,795 79,310 79,310 37.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,137 88,795 88,795 88,795 88,795 79,310 79,310 37.56%
NOSH 388,295 286,436 286,436 286,436 286,436 264,367 264,367 29.12%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.74% 3.89% 4.51% 5.34% 7.02% 7.19% 7.06% -
ROE 1.31% 2.47% 2.68% 2.45% 3.32% 3.82% 3.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.39 19.14 18.80 16.62 16.64 17.74 17.20 4.54%
EPS 0.43 0.76 0.83 0.76 1.03 1.15 1.11 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.31 0.31 0.31 0.30 0.30 6.54%
Adjusted Per Share Value based on latest NOSH - 286,436
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.05 13.86 13.61 12.04 12.05 11.86 11.50 34.94%
EPS 0.42 0.55 0.60 0.55 0.75 0.77 0.74 -31.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.2245 0.2245 0.2245 0.2245 0.2005 0.2005 37.55%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.315 0.38 0.335 0.405 0.395 0.335 0.375 -
P/RPS 1.71 1.99 1.78 2.44 2.37 1.89 2.18 -14.90%
P/EPS 73.11 49.70 40.33 53.31 38.34 29.20 33.89 66.72%
EY 1.37 2.01 2.48 1.88 2.61 3.42 2.95 -39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.23 1.08 1.31 1.27 1.12 1.25 -16.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 27/11/20 27/08/20 -
Price 0.29 0.30 0.335 0.35 0.41 0.355 0.37 -
P/RPS 1.58 1.57 1.78 2.11 2.46 2.00 2.15 -18.51%
P/EPS 67.31 39.24 40.33 46.07 39.80 30.94 33.44 59.21%
EY 1.49 2.55 2.48 2.17 2.51 3.23 2.99 -37.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 1.08 1.13 1.32 1.18 1.23 -19.95%

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