[BNASTRA] YoY Annualized Quarter Result on 31-Jul-2023 [#2]

Announcement Date
21-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 23.43%
YoY- 207.18%
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 303,688 99,940 1,792 1,088 370 3,392 380,228 -3.67%
PBT 37,988 12,952 -4,680 -8,564 28,792 -16,832 12,152 20.90%
Tax -9,678 -3,736 8 0 -2,258 0 -3,306 19.59%
NP 28,310 9,216 -4,672 -8,564 26,534 -16,832 8,846 21.38%
-
NP to SH 28,310 9,216 -3,718 -7,764 28,242 -15,342 9,472 20.00%
-
Tax Rate 25.48% 28.84% - - 7.84% - 27.21% -
Total Cost 275,378 90,724 6,464 9,652 -26,164 20,224 371,382 -4.86%
-
Net Worth 56,610 6,454 6,790 12,977 28,545 27,174 136,836 -13.67%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 56,610 6,454 6,790 12,977 28,545 27,174 136,836 -13.67%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.22%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 9.32% 9.22% -260.71% -787.13% 7,171.35% -496.23% 2.33% -
ROE 50.01% 142.80% -54.76% -59.82% 98.94% -56.46% 6.92% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 79.40 71.39 1.28 0.78 0.26 2.42 271.59 -18.52%
EPS 7.40 6.58 -2.66 -5.54 20.18 -10.96 6.76 1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.0461 0.0485 0.0927 0.2039 0.1941 0.9774 -26.98%
Adjusted Per Share Value based on latest NOSH - 382,500
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 55.93 18.41 0.33 0.20 0.07 0.62 70.02 -3.67%
EPS 5.21 1.70 -0.68 -1.43 5.20 -2.83 1.74 20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1043 0.0119 0.0125 0.0239 0.0526 0.05 0.252 -13.66%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.875 0.09 0.09 0.16 0.09 0.185 0.86 -
P/RPS 1.10 0.13 7.03 20.59 34.05 7.64 0.32 22.83%
P/EPS 11.82 1.37 -3.39 -2.89 0.45 -1.69 12.71 -1.20%
EY 8.46 73.14 -29.51 -34.66 224.14 -59.24 7.87 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 1.95 1.86 1.73 0.44 0.95 0.88 37.33%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 21/09/23 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 25/09/17 -
Price 1.29 0.09 0.09 0.155 0.075 0.155 0.75 -
P/RPS 1.62 0.13 7.03 19.94 28.38 6.40 0.28 33.96%
P/EPS 17.43 1.37 -3.39 -2.79 0.37 -1.41 11.09 7.82%
EY 5.74 73.14 -29.51 -35.78 268.97 -70.70 9.02 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.72 1.95 1.86 1.67 0.37 0.80 0.77 49.82%

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