[BNASTRA] YoY Cumulative Quarter Result on 31-Jan-2020 [#4]

Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- 8.02%
YoY- 152.25%
Quarter Report
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 188,666 38,547 2,037 1,936 4,079 382,238 406,802 -12.01%
PBT 22,694 4,920 -9,071 14,387 -33,814 -31,783 18,376 3.57%
Tax -6,171 -13,585 0 -2,030 -55 -2,215 -1,387 28.23%
NP 16,523 -8,665 -9,071 12,357 -33,869 -33,998 16,989 -0.46%
-
NP to SH 16,523 -8,133 -7,888 14,121 -27,024 -33,002 17,602 -1.04%
-
Tax Rate 27.19% 276.12% - 14.11% - - 7.55% -
Total Cost 172,143 47,212 11,108 -10,421 37,948 416,236 389,813 -12.72%
-
Net Worth 33,454 1,847 8,861 24,080 7,840 98,643 132,428 -20.48%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - 63,000 - -
Div Payout % - - - - - 0.00% - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 33,454 1,847 8,861 24,080 7,840 98,643 132,428 -20.48%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,031 18.22%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 8.76% -22.48% -445.31% 638.27% -830.33% -8.89% 4.18% -
ROE 49.39% -440.10% -89.01% 58.64% -344.69% -33.46% 13.29% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 62.54 27.53 1.46 1.38 2.91 273.03 290.51 -22.57%
EPS 9.16 -5.81 -5.63 10.09 -19.30 -23.57 12.57 -5.13%
DPS 0.00 0.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 0.1109 0.0132 0.0633 0.172 0.056 0.7046 0.9457 -30.02%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 34.75 7.10 0.38 0.36 0.75 70.39 74.92 -12.01%
EPS 3.04 -1.50 -1.45 2.60 -4.98 -6.08 3.24 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 11.60 0.00 -
NAPS 0.0616 0.0034 0.0163 0.0443 0.0144 0.1817 0.2439 -20.48%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.83 0.09 0.125 0.135 0.13 0.75 0.86 -
P/RPS 1.33 0.33 8.59 9.76 4.46 0.27 0.30 28.15%
P/EPS 15.15 -1.55 -2.22 1.34 -0.67 -3.18 6.84 14.16%
EY 6.60 -64.55 -45.07 74.71 -148.48 -31.43 14.62 -12.40%
DY 0.00 0.00 0.00 0.00 0.00 60.00 0.00 -
P/NAPS 7.48 6.82 1.97 0.78 2.32 1.06 0.91 42.03%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/03/23 24/03/22 15/04/21 23/04/20 08/04/19 02/04/18 29/03/17 -
Price 0.83 0.09 0.135 0.12 0.085 0.255 0.925 -
P/RPS 1.33 0.33 9.28 8.68 2.92 0.09 0.32 26.78%
P/EPS 15.15 -1.55 -2.40 1.19 -0.44 -1.08 7.36 12.77%
EY 6.60 -64.55 -41.74 84.05 -227.09 -92.44 13.59 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 176.47 0.00 -
P/NAPS 7.48 6.82 2.13 0.70 1.52 0.36 0.98 40.29%

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