[BNASTRA] QoQ TTM Result on 30-Apr-2019 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- 67.46%
YoY- 76.58%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 1,936 1,519 2,568 3,313 4,079 91,253 193,820 -95.32%
PBT 14,387 -9,148 -11,001 -14,604 -33,813 -50,208 -46,275 -
Tax -2,030 -1,172 -1,184 -1,184 -55 -122 -562 134.86%
NP 12,357 -10,320 -12,185 -15,788 -33,868 -50,330 -46,837 -
-
NP to SH 14,121 -3,820 -5,231 -8,794 -27,023 -48,927 -45,409 -
-
Tax Rate 14.11% - - - - - - -
Total Cost -10,421 11,839 14,753 19,101 37,947 141,583 240,657 -
-
Net Worth 24,080 27,496 28,545 30,533 7,840 24,822 27,174 -7.72%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - - - 63,000 63,000 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 24,080 27,496 28,545 30,533 7,840 24,822 27,174 -7.72%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 638.27% -679.39% -474.49% -476.55% -830.30% -55.15% -24.17% -
ROE 58.64% -13.89% -18.32% -28.80% -344.68% -197.11% -167.10% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 1.38 1.09 1.83 2.37 2.91 65.18 138.44 -95.32%
EPS 10.09 -2.73 -3.74 -6.28 -19.30 -34.95 -32.44 -
DPS 0.00 0.00 0.00 0.00 0.00 45.00 45.00 -
NAPS 0.172 0.1964 0.2039 0.2181 0.056 0.1773 0.1941 -7.72%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 0.18 0.14 0.24 0.30 0.37 8.38 17.80 -95.28%
EPS 1.30 -0.35 -0.48 -0.81 -2.48 -4.49 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 5.78 5.78 -
NAPS 0.0221 0.0252 0.0262 0.028 0.0072 0.0228 0.0249 -7.62%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.135 0.08 0.09 0.095 0.13 0.13 0.185 -
P/RPS 9.76 7.37 4.91 4.01 4.46 0.20 0.13 1665.71%
P/EPS 1.34 -2.93 -2.41 -1.51 -0.67 -0.37 -0.57 -
EY 74.71 -34.11 -41.52 -66.12 -148.48 -268.83 -175.32 -
DY 0.00 0.00 0.00 0.00 0.00 346.15 243.24 -
P/NAPS 0.78 0.41 0.44 0.44 2.32 0.73 0.95 -12.28%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 23/04/20 19/12/19 26/09/19 28/06/19 08/04/19 17/12/18 27/09/18 -
Price 0.12 0.08 0.075 0.08 0.085 0.11 0.155 -
P/RPS 8.68 7.37 4.09 3.38 2.92 0.17 0.11 1725.13%
P/EPS 1.19 -2.93 -2.01 -1.27 -0.44 -0.31 -0.48 -
EY 84.05 -34.11 -49.82 -78.52 -227.08 -317.71 -209.26 -
DY 0.00 0.00 0.00 0.00 0.00 409.09 290.32 -
P/NAPS 0.70 0.41 0.37 0.37 1.52 0.62 0.80 -8.49%

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