[BINACOM] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -50.78%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 103,645 92,865 91,392 48,266 45,436 56,188 52,681 10.96%
PBT 3,765 6,633 5,548 4,057 4,661 10,805 12,541 -16.88%
Tax -1,205 -2,136 -401 -1,408 -1,120 -3,149 -3,326 -14.44%
NP 2,560 4,496 5,146 2,649 3,541 7,656 9,214 -17.86%
-
NP to SH 2,225 3,291 4,348 2,408 3,408 7,818 8,945 -19.25%
-
Tax Rate 32.01% 32.20% 7.23% 34.71% 24.03% 29.14% 26.52% -
Total Cost 101,085 88,368 86,245 45,617 41,894 48,532 43,466 13.84%
-
Net Worth 118,051 135,903 128,137 88,795 79,310 75,399 67,599 8.94%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 1,733 1,733 -
Div Payout % - - - - - 22.17% 19.38% -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 118,051 135,903 128,137 88,795 79,310 75,399 67,599 8.94%
NOSH 407,073 388,295 388,295 286,436 264,367 260,000 260,000 7.13%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.47% 4.84% 5.63% 5.49% 7.79% 13.63% 17.49% -
ROE 1.89% 2.42% 3.39% 2.71% 4.30% 10.37% 13.23% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.46 23.92 23.54 16.85 17.19 21.61 20.26 3.57%
EPS 0.55 0.85 1.29 0.88 1.31 3.01 4.41 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.67 -
NAPS 0.29 0.35 0.33 0.31 0.30 0.29 0.26 1.69%
Adjusted Per Share Value based on latest NOSH - 286,436
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 26.20 23.48 23.10 12.20 11.49 14.20 13.32 10.95%
EPS 0.56 0.83 1.10 0.61 0.86 1.98 2.26 -19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.44 -
NAPS 0.2984 0.3436 0.3239 0.2245 0.2005 0.1906 0.1709 8.94%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.215 0.39 0.285 0.405 0.31 0.395 0.40 -
P/RPS 0.84 1.63 1.21 2.40 1.80 1.83 1.97 -12.27%
P/EPS 39.33 46.01 25.45 48.18 24.05 13.14 11.63 20.59%
EY 2.54 2.17 3.93 2.08 4.16 7.61 8.60 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 1.69 1.67 -
P/NAPS 0.74 1.11 0.86 1.31 1.03 1.36 1.54 -10.65%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/11/24 30/11/23 31/05/22 28/05/21 29/06/20 29/05/19 25/05/18 -
Price 0.205 0.28 0.245 0.35 0.38 0.35 0.42 -
P/RPS 0.81 1.17 1.04 2.08 2.21 1.62 2.07 -13.42%
P/EPS 37.50 33.03 21.88 41.63 29.48 11.64 12.21 18.82%
EY 2.67 3.03 4.57 2.40 3.39 8.59 8.19 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 1.90 1.59 -
P/NAPS 0.71 0.80 0.74 1.13 1.27 1.21 1.62 -11.90%

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