[BNASTRA] QoQ TTM Result on 31-Oct-2023 [#3]

Announcement Date
21-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Oct-2023 [#3]
Profit Trend
QoQ- 18.75%
YoY- 913.69%
View:
Show?
TTM Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 429,240 348,033 290,540 220,839 188,666 141,476 87,621 187.61%
PBT 54,328 41,744 35,212 26,313 22,694 19,266 13,736 149.47%
Tax -13,554 -10,786 -9,142 -7,093 -6,171 -16,213 -15,457 -8.36%
NP 40,774 30,958 26,070 19,220 16,523 3,053 -1,721 -
-
NP to SH 40,774 30,958 26,070 19,220 16,523 3,054 -1,666 -
-
Tax Rate 24.95% 25.84% 25.96% 26.96% 27.19% 84.15% 112.53% -
Total Cost 388,466 317,075 264,470 201,619 172,143 138,423 89,342 165.68%
-
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
NOSH 452,500 382,500 382,500 382,500 382,500 140,000 140,000 118.13%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 9.50% 8.90% 8.97% 8.70% 8.76% 2.16% -1.96% -
ROE 49.00% 45.65% 46.05% 39.91% 49.39% 23.84% -25.81% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 94.86 90.99 75.96 57.74 62.54 101.05 62.59 31.84%
EPS 9.01 8.09 6.82 5.02 5.48 2.18 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 150.89%
Adjusted Per Share Value based on latest NOSH - 382,500
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 79.05 64.09 53.51 40.67 34.75 26.05 16.14 187.56%
EPS 7.51 5.70 4.80 3.54 3.04 0.56 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1249 0.1043 0.0887 0.0616 0.0236 0.0119 446.98%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 1.39 1.30 0.875 0.90 0.83 0.09 0.09 -
P/RPS 1.47 1.43 1.15 1.56 1.33 0.09 0.14 377.45%
P/EPS 15.43 16.06 12.84 17.91 15.15 4.13 -7.56 -
EY 6.48 6.23 7.79 5.58 6.60 24.24 -13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 7.33 5.91 7.15 7.48 0.98 1.95 146.18%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 -
Price 1.68 1.46 1.29 0.86 0.83 0.85 0.09 -
P/RPS 1.77 1.60 1.70 1.49 1.33 0.84 0.14 440.20%
P/EPS 18.64 18.04 18.93 17.11 15.15 38.97 -7.56 -
EY 5.36 5.54 5.28 5.84 6.60 2.57 -13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 8.23 8.72 6.83 7.48 9.29 1.95 179.28%

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