[BNASTRA] YoY Annualized Quarter Result on 31-Jul-2019 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- -56.39%
YoY- 284.08%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 99,940 1,792 1,088 370 3,392 380,228 378,992 -19.91%
PBT 12,952 -4,680 -8,564 28,792 -16,832 12,152 17,338 -4.74%
Tax -3,736 8 0 -2,258 0 -3,306 -2,204 9.18%
NP 9,216 -4,672 -8,564 26,534 -16,832 8,846 15,134 -7.93%
-
NP to SH 9,216 -3,718 -7,764 28,242 -15,342 9,472 15,706 -8.49%
-
Tax Rate 28.84% - - 7.84% - 27.21% 12.71% -
Total Cost 90,724 6,464 9,652 -26,164 20,224 371,382 363,858 -20.65%
-
Net Worth 6,454 6,790 12,977 28,545 27,174 136,836 120,567 -38.59%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 6,454 6,790 12,977 28,545 27,174 136,836 120,567 -38.59%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 9.22% -260.71% -787.13% 7,171.35% -496.23% 2.33% 3.99% -
ROE 142.80% -54.76% -59.82% 98.94% -56.46% 6.92% 13.03% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 71.39 1.28 0.78 0.26 2.42 271.59 270.71 -19.91%
EPS 6.58 -2.66 -5.54 20.18 -10.96 6.76 11.22 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0485 0.0927 0.2039 0.1941 0.9774 0.8612 -38.59%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 9.17 0.16 0.10 0.03 0.31 34.91 34.79 -19.91%
EPS 0.85 -0.34 -0.71 2.59 -1.41 0.87 1.44 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0062 0.0119 0.0262 0.0249 0.1256 0.1107 -38.64%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.09 0.09 0.16 0.09 0.185 0.86 0.77 -
P/RPS 0.13 7.03 20.59 34.05 7.64 0.32 0.28 -11.99%
P/EPS 1.37 -3.39 -2.89 0.45 -1.69 12.71 6.86 -23.53%
EY 73.14 -29.51 -34.66 224.14 -59.24 7.87 14.57 30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.86 1.73 0.44 0.95 0.88 0.89 13.95%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 25/09/17 22/09/16 -
Price 0.09 0.09 0.155 0.075 0.155 0.75 0.89 -
P/RPS 0.13 7.03 19.94 28.38 6.40 0.28 0.33 -14.37%
P/EPS 1.37 -3.39 -2.79 0.37 -1.41 11.09 7.93 -25.36%
EY 73.14 -29.51 -35.78 268.97 -70.70 9.02 12.61 34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.86 1.67 0.37 0.80 0.77 1.03 11.21%

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