[BNASTRA] QoQ TTM Result on 31-Oct-2022 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 283.31%
YoY- 215.29%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 290,540 220,839 188,666 141,476 87,621 65,555 38,547 285.84%
PBT 35,212 26,313 22,694 19,266 13,736 10,744 4,920 272.71%
Tax -9,142 -7,093 -6,171 -16,213 -15,457 -14,706 -13,585 -23.26%
NP 26,070 19,220 16,523 3,053 -1,721 -3,962 -8,665 -
-
NP to SH 26,070 19,220 16,523 3,054 -1,666 -3,533 -8,133 -
-
Tax Rate 25.96% 26.96% 27.19% 84.15% 112.53% 136.88% 276.12% -
Total Cost 264,470 201,619 172,143 138,423 89,342 69,517 47,212 216.41%
-
Net Worth 56,610 48,156 33,454 12,809 6,454 4,885 1,847 885.53%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 56,610 48,156 33,454 12,809 6,454 4,885 1,847 885.53%
NOSH 382,500 382,500 382,500 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 8.97% 8.70% 8.76% 2.16% -1.96% -6.04% -22.48% -
ROE 46.05% 39.91% 49.39% 23.84% -25.81% -72.31% -440.10% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 75.96 57.74 62.54 101.05 62.59 46.83 27.53 97.08%
EPS 6.82 5.02 5.48 2.18 -1.19 -2.52 -5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 403.16%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 26.68 20.28 17.32 12.99 8.04 6.02 3.54 285.82%
EPS 2.39 1.76 1.52 0.28 -0.15 -0.32 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0442 0.0307 0.0118 0.0059 0.0045 0.0017 884.21%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.875 0.90 0.83 0.09 0.09 0.09 0.09 -
P/RPS 1.15 1.56 1.33 0.09 0.14 0.19 0.33 130.38%
P/EPS 12.84 17.91 15.15 4.13 -7.56 -3.57 -1.55 -
EY 7.79 5.58 6.60 24.24 -13.22 -28.04 -64.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 7.15 7.48 0.98 1.95 2.58 6.82 -9.12%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 -
Price 1.29 0.86 0.83 0.85 0.09 0.09 0.09 -
P/RPS 1.70 1.49 1.33 0.84 0.14 0.19 0.33 199.17%
P/EPS 18.93 17.11 15.15 38.97 -7.56 -3.57 -1.55 -
EY 5.28 5.84 6.60 2.57 -13.22 -28.04 -64.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.72 6.83 7.48 9.29 1.95 2.58 6.82 17.85%

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