[BNASTRA] YoY Cumulative Quarter Result on 31-Oct-2021 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
15-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- 87.57%
YoY- 95.78%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 676,395 273,875 114,508 11,579 1,577 524 3,084 145.37%
PBT 87,326 33,971 14,921 575 -6,063 13,451 -11,214 -
Tax -22,168 -8,580 -3,965 -1,337 0 -1,117 0 -
NP 65,158 25,391 10,956 -762 -6,063 12,334 -11,214 -
-
NP to SH 65,158 25,391 10,956 -231 -5,471 13,072 -10,131 -
-
Tax Rate 25.39% 25.26% 26.57% 232.52% - 8.30% - -
Total Cost 611,237 248,484 103,552 12,341 7,640 -11,810 14,298 86.88%
-
Net Worth 164,940 67,817 12,809 8,414 11,395 27,496 24,822 37.07%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 164,940 67,817 12,809 8,414 11,395 27,496 24,822 37.07%
NOSH 705,173 382,500 140,000 140,000 140,000 140,000 140,000 30.89%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 9.63% 9.27% 9.57% -6.58% -384.46% 2,353.82% -363.62% -
ROE 39.50% 37.44% 85.53% -2.75% -48.01% 47.54% -40.81% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 95.92 71.60 81.79 8.27 1.13 0.37 2.20 87.49%
EPS 9.24 6.64 7.83 -0.17 -3.91 9.34 -7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.1773 0.0915 0.0601 0.0814 0.1964 0.1773 4.72%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 62.09 25.14 10.51 1.06 0.14 0.05 0.28 145.82%
EPS 5.98 2.33 1.01 -0.02 -0.50 1.20 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1514 0.0623 0.0118 0.0077 0.0105 0.0252 0.0228 37.05%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 1.48 1.30 0.09 0.09 0.13 0.08 0.13 -
P/RPS 1.54 1.82 0.11 1.09 11.54 21.37 5.90 -20.04%
P/EPS 16.02 19.58 1.15 -54.55 -3.33 0.86 -1.80 -
EY 6.24 5.11 86.95 -1.83 -30.06 116.71 -55.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.33 7.33 0.98 1.50 1.60 0.41 0.73 43.28%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 19/12/24 21/12/23 22/12/22 15/12/21 29/12/20 19/12/19 17/12/18 -
Price 1.73 1.46 0.85 0.09 0.145 0.08 0.11 -
P/RPS 1.80 2.04 1.04 1.09 12.87 21.37 4.99 -15.61%
P/EPS 18.72 21.99 10.86 -54.55 -3.71 0.86 -1.52 -
EY 5.34 4.55 9.21 -1.83 -26.95 116.71 -65.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 8.23 9.29 1.50 1.78 0.41 0.62 51.11%

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