[BNASTRA] QoQ TTM Result on 31-Oct-2021 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
15-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- 54.85%
YoY- 40.11%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 87,621 65,555 38,547 12,039 2,389 2,182 2,037 1136.14%
PBT 13,736 10,744 4,920 -2,433 -7,129 -8,454 -9,071 -
Tax -15,457 -14,706 -13,585 -1,337 4 4 0 -
NP -1,721 -3,962 -8,665 -3,770 -7,125 -8,450 -9,071 -67.08%
-
NP to SH -1,666 -3,533 -8,133 -2,649 -5,867 -7,470 -7,890 -64.64%
-
Tax Rate 112.53% 136.88% 276.12% - - - - -
Total Cost 89,342 69,517 47,212 15,809 9,514 10,632 11,108 302.96%
-
Net Worth 6,454 4,885 1,847 8,414 6,790 7,098 8,861 -19.09%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 6,454 4,885 1,847 8,414 6,790 7,098 8,861 -19.09%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin -1.96% -6.04% -22.48% -31.31% -298.24% -387.26% -445.31% -
ROE -25.81% -72.31% -440.10% -31.48% -86.41% -105.24% -89.03% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 62.59 46.83 27.53 8.60 1.71 1.56 1.46 1133.36%
EPS -1.19 -2.52 -5.81 -1.89 -4.19 -5.34 -5.64 -64.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0349 0.0132 0.0601 0.0485 0.0507 0.0633 -19.10%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 8.04 6.02 3.54 1.11 0.22 0.20 0.19 1122.68%
EPS -0.15 -0.32 -0.75 -0.24 -0.54 -0.69 -0.72 -64.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0045 0.0017 0.0077 0.0062 0.0065 0.0081 -19.09%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.09 0.09 0.09 0.09 0.09 0.125 0.125 -
P/RPS 0.14 0.19 0.33 1.05 5.27 8.02 8.59 -93.62%
P/EPS -7.56 -3.57 -1.55 -4.76 -2.15 -2.34 -2.22 126.85%
EY -13.22 -28.04 -64.55 -21.02 -46.56 -42.69 -45.09 -55.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.58 6.82 1.50 1.86 2.47 1.97 -0.67%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 22/09/22 23/06/22 24/03/22 15/12/21 23/09/21 27/07/21 15/04/21 -
Price 0.09 0.09 0.09 0.09 0.09 0.09 0.135 -
P/RPS 0.14 0.19 0.33 1.05 5.27 5.77 9.28 -93.94%
P/EPS -7.56 -3.57 -1.55 -4.76 -2.15 -1.69 -2.40 115.33%
EY -13.22 -28.04 -64.55 -21.02 -46.56 -59.29 -41.75 -53.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.58 6.82 1.50 1.86 1.78 2.13 -5.73%

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