[BNASTRA] YoY Cumulative Quarter Result on 30-Apr-2022 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 137.34%
YoY- 294.31%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 179,631 59,546 27,373 365 220 1 767 148.06%
PBT 23,922 7,773 4,154 -1,670 -2,287 16,794 -2,415 -
Tax -5,822 -2,039 -1,117 4 0 -1,129 0 -
NP 18,100 5,734 3,037 -1,666 -2,287 15,665 -2,415 -
-
NP to SH 18,100 5,734 3,037 -1,563 -1,983 16,190 -2,039 -
-
Tax Rate 24.34% 26.23% 26.89% - - 6.72% - -
Total Cost 161,531 53,812 24,336 2,031 2,507 -15,664 3,182 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 17.87% 11.91% 62.16% -22.02% -8.91% 53.02% -6.24% -
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 39.70 15.57 19.55 0.26 0.16 0.00 0.55 103.91%
EPS 4.00 1.50 2.17 -1.12 -1.42 11.56 -1.46 -
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 16.50 5.47 2.52 0.03 0.02 0.00 0.07 148.33%
EPS 1.66 0.53 0.28 -0.14 -0.18 1.49 -0.19 -
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 4.21 5.78 0.46 47.95 98.64 13,300.00 38.33 -30.77%
P/EPS 41.75 60.04 4.15 -11.20 -10.94 0.82 -14.42 -
EY 2.40 1.67 24.10 -8.93 -9.14 121.73 -6.94 -
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 3.15 5.52 0.46 34.52 79.55 11,200.00 31.94 -32.00%
P/EPS 31.25 57.37 4.15 -8.06 -8.83 0.69 -12.02 -
EY 3.20 1.74 24.10 -12.40 -11.33 144.55 -8.32 -
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