[BNASTRA] YoY Annualized Quarter Result on 30-Apr-2021 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
27-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 20.74%
YoY- 21.18%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 718,524 238,184 109,492 1,460 880 4 3,068 148.06%
PBT 95,688 31,092 16,616 -6,680 -9,148 67,176 -9,660 -
Tax -23,288 -8,156 -4,468 16 0 -4,516 0 -
NP 72,400 22,936 12,148 -6,664 -9,148 62,660 -9,660 -
-
NP to SH 72,400 22,936 12,148 -6,252 -7,932 64,760 -8,156 -
-
Tax Rate 24.34% 26.23% 26.89% - - 6.72% - -
Total Cost 646,124 215,248 97,344 8,124 10,028 -62,656 12,728 92.30%
-
Net Worth 101,314 48,156 4,885 7,098 22,245 30,533 32,690 20.72%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 101,314 48,156 4,885 7,098 22,245 30,533 32,690 20.72%
NOSH 497,750 382,500 140,000 140,000 140,000 140,000 140,000 23.51%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 10.08% 9.63% 11.09% -456.44% -1,039.55% 1,566,500.00% -314.86% -
ROE 71.46% 47.63% 248.63% -88.08% -35.66% 212.09% -24.95% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 158.79 62.27 78.21 1.04 0.63 0.00 2.19 104.07%
EPS 16.00 6.00 8.68 -4.48 -5.68 46.24 -5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.1259 0.0349 0.0507 0.1589 0.2181 0.2335 -0.69%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 66.02 21.88 10.06 0.13 0.08 0.00 0.28 148.34%
EPS 6.65 2.11 1.12 -0.57 -0.73 5.95 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.0442 0.0045 0.0065 0.0204 0.0281 0.03 20.75%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 1.67 0.90 0.09 0.125 0.155 0.095 0.21 -
P/RPS 1.05 1.45 0.12 11.99 24.66 3,325.00 9.58 -30.79%
P/EPS 10.44 15.01 1.04 -2.80 -2.74 0.21 -3.60 -
EY 9.58 6.66 96.41 -35.73 -36.55 486.92 -27.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 7.15 2.58 2.47 0.98 0.44 0.90 42.21%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 20/06/24 28/06/23 23/06/22 27/07/21 25/06/20 28/06/19 28/06/18 -
Price 1.25 0.86 0.09 0.09 0.125 0.08 0.175 -
P/RPS 0.79 1.38 0.12 8.63 19.89 2,800.00 7.99 -31.97%
P/EPS 7.81 14.34 1.04 -2.02 -2.21 0.17 -3.00 -
EY 12.80 6.97 96.41 -49.62 -45.33 578.21 -33.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.58 6.83 2.58 1.78 0.79 0.37 0.75 39.67%

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