[BNASTRA] YoY Annual (Unaudited) Result on 31-Jan-2022 [#4]

Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
YoY- -3.11%
View:
Show?
Annual (Unaudited) Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 425,202 188,666 38,547 2,037 1,936 4,079 382,238 1.79%
PBT 55,142 22,694 4,920 -9,071 14,387 -33,814 -31,783 -
Tax -14,369 -6,171 -13,585 0 -2,030 -55 -2,215 36.54%
NP 40,773 16,523 -8,665 -9,071 12,357 -33,869 -33,998 -
-
NP to SH 40,773 16,523 -8,133 -7,888 14,121 -27,024 -33,002 -
-
Tax Rate 26.06% 27.19% 276.12% - 14.11% - - -
Total Cost 384,429 172,143 47,212 11,108 -10,421 37,948 416,236 -1.31%
-
Net Worth 83,214 33,454 1,847 8,861 24,080 7,840 98,643 -2.79%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - 63,000 -
Div Payout % - - - - - - 0.00% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 83,214 33,454 1,847 8,861 24,080 7,840 98,643 -2.79%
NOSH 452,500 382,500 140,000 140,000 140,000 140,000 140,000 21.58%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 9.59% 8.76% -22.48% -445.31% 638.27% -830.33% -8.89% -
ROE 49.00% 49.39% -440.10% -89.01% 58.64% -344.69% -33.46% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 93.97 62.54 27.53 1.46 1.38 2.91 273.03 -16.27%
EPS 10.19 9.16 -5.81 -5.63 10.09 -19.30 -23.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 45.00 -
NAPS 0.1839 0.1109 0.0132 0.0633 0.172 0.056 0.7046 -20.05%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 85.42 37.90 7.74 0.41 0.39 0.82 76.79 1.79%
EPS 8.19 3.32 -1.63 -1.58 2.84 -5.43 -6.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.66 -
NAPS 0.1672 0.0672 0.0037 0.0178 0.0484 0.0158 0.1982 -2.79%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.39 0.83 0.09 0.125 0.135 0.13 0.75 -
P/RPS 1.48 1.33 0.33 8.59 9.76 4.46 0.27 32.76%
P/EPS 15.43 15.15 -1.55 -2.22 1.34 -0.67 -3.18 -
EY 6.48 6.60 -64.55 -45.07 74.71 -148.48 -31.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 60.00 -
P/NAPS 7.56 7.48 6.82 1.97 0.78 2.32 1.06 38.71%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 25/03/24 28/03/23 24/03/22 15/04/21 23/04/20 08/04/19 02/04/18 -
Price 1.68 0.83 0.09 0.135 0.12 0.085 0.255 -
P/RPS 1.79 1.33 0.33 9.28 8.68 2.92 0.09 64.56%
P/EPS 18.64 15.15 -1.55 -2.40 1.19 -0.44 -1.08 -
EY 5.36 6.60 -64.55 -41.74 84.05 -227.09 -92.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 176.47 -
P/NAPS 9.14 7.48 6.82 2.13 0.70 1.52 0.36 71.39%

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