[BNASTRA] YoY Annualized Quarter Result on 30-Apr-2020 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -156.17%
YoY- -112.25%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 238,184 109,492 1,460 880 4 3,068 349,432 -6.18%
PBT 31,092 16,616 -6,680 -9,148 67,176 -9,660 12,508 16.38%
Tax -8,156 -4,468 16 0 -4,516 0 -2,988 18.20%
NP 22,936 12,148 -6,664 -9,148 62,660 -9,660 9,520 15.77%
-
NP to SH 22,936 12,148 -6,252 -7,932 64,760 -8,156 10,052 14.73%
-
Tax Rate 26.23% 26.89% - - 6.72% - 23.89% -
Total Cost 215,248 97,344 8,124 10,028 -62,656 12,728 339,912 -7.32%
-
Net Worth 48,156 4,885 7,098 22,245 30,533 32,690 134,680 -15.74%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 48,156 4,885 7,098 22,245 30,533 32,690 134,680 -15.74%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.22%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 9.63% 11.09% -456.44% -1,039.55% 1,566,500.00% -314.86% 2.72% -
ROE 47.63% 248.63% -88.08% -35.66% 212.09% -24.95% 7.46% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 62.27 78.21 1.04 0.63 0.00 2.19 249.59 -20.64%
EPS 6.00 8.68 -4.48 -5.68 46.24 -5.84 7.20 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.0349 0.0507 0.1589 0.2181 0.2335 0.962 -28.73%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 47.85 22.00 0.29 0.18 0.00 0.62 70.20 -6.18%
EPS 4.61 2.44 -1.26 -1.59 13.01 -1.64 2.02 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0098 0.0143 0.0447 0.0613 0.0657 0.2706 -15.75%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.90 0.09 0.125 0.155 0.095 0.21 0.795 -
P/RPS 1.45 0.12 11.99 24.66 3,325.00 9.58 0.32 28.62%
P/EPS 15.01 1.04 -2.80 -2.74 0.21 -3.60 11.07 5.20%
EY 6.66 96.41 -35.73 -36.55 486.92 -27.74 9.03 -4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 2.58 2.47 0.98 0.44 0.90 0.83 43.15%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 23/06/22 27/07/21 25/06/20 28/06/19 28/06/18 22/06/17 -
Price 0.86 0.09 0.09 0.125 0.08 0.175 1.07 -
P/RPS 1.38 0.12 8.63 19.89 2,800.00 7.99 0.43 21.44%
P/EPS 14.34 1.04 -2.02 -2.21 0.17 -3.00 14.90 -0.63%
EY 6.97 96.41 -49.62 -45.33 578.21 -33.29 6.71 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 2.58 1.78 0.79 0.37 0.75 1.11 35.34%

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