[BNASTRA] QoQ TTM Result on 31-Jul-2020 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
24-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 4.2%
YoY- 25.79%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 2,182 2,037 2,989 2,295 2,155 1,936 1,519 27.33%
PBT -8,454 -9,071 -5,127 -4,291 -4,694 14,387 -9,148 -5.12%
Tax 4 0 -913 -901 -901 -2,030 -1,172 -
NP -8,450 -9,071 -6,040 -5,192 -5,595 12,357 -10,320 -12.48%
-
NP to SH -7,470 -7,890 -4,423 -3,882 -4,052 14,121 -3,820 56.44%
-
Tax Rate - - - - - 14.11% - -
Total Cost 10,632 11,108 9,029 7,487 7,750 -10,421 11,839 -6.92%
-
Net Worth 7,098 8,861 11,395 12,977 22,245 24,080 27,496 -59.49%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 7,098 8,861 11,395 12,977 22,245 24,080 27,496 -59.49%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -387.26% -445.31% -202.07% -226.23% -259.63% 638.27% -679.39% -
ROE -105.24% -89.03% -38.81% -29.91% -18.21% 58.64% -13.89% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 1.56 1.46 2.14 1.64 1.54 1.38 1.09 27.02%
EPS -5.34 -5.64 -3.16 -2.77 -2.89 10.09 -2.73 56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0633 0.0814 0.0927 0.1589 0.172 0.1964 -59.49%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 0.20 0.19 0.27 0.21 0.20 0.18 0.14 26.87%
EPS -0.69 -0.72 -0.41 -0.36 -0.37 1.30 -0.35 57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0065 0.0081 0.0105 0.0119 0.0204 0.0221 0.0252 -59.51%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.125 0.125 0.13 0.16 0.155 0.135 0.08 -
P/RPS 8.02 8.59 6.09 9.76 10.07 9.76 7.37 5.80%
P/EPS -2.34 -2.22 -4.11 -5.77 -5.36 1.34 -2.93 -13.93%
EY -42.69 -45.09 -24.30 -17.33 -18.67 74.71 -34.11 16.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.97 1.60 1.73 0.98 0.78 0.41 231.44%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 27/07/21 15/04/21 29/12/20 24/09/20 25/06/20 23/04/20 19/12/19 -
Price 0.09 0.135 0.145 0.155 0.125 0.12 0.08 -
P/RPS 5.77 9.28 6.79 9.46 8.12 8.68 7.37 -15.06%
P/EPS -1.69 -2.40 -4.59 -5.59 -4.32 1.19 -2.93 -30.73%
EY -59.29 -41.75 -21.79 -17.89 -23.15 84.05 -34.11 44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.13 1.78 1.67 0.79 0.70 0.41 166.36%

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