[BINACOM] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 81.12%
YoY- -15.43%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 26,378 22,736 14,025 13,040 11,627 13,099 10,155 15.80%
PBT 1,140 3,721 1,506 1,797 1,523 2,531 2,182 -9.49%
Tax -394 -1,118 -460 -458 -345 -658 -579 -5.74%
NP 746 2,603 1,046 1,339 1,178 1,873 1,603 -11.09%
-
NP to SH 692 1,436 1,036 1,225 1,117 1,938 1,531 -11.49%
-
Tax Rate 34.56% 30.05% 30.54% 25.49% 22.65% 26.00% 26.54% -
Total Cost 25,632 20,133 12,979 11,701 10,449 11,226 8,552 18.38%
-
Net Worth 112,605 139,786 88,795 79,310 75,399 72,800 27,843 23.96%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 112,605 139,786 88,795 79,310 75,399 72,800 27,843 23.96%
NOSH 388,295 388,295 286,436 264,367 260,000 260,000 174,021 13.13%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.83% 11.45% 7.46% 10.27% 10.13% 14.30% 15.79% -
ROE 0.61% 1.03% 1.17% 1.54% 1.48% 2.66% 5.50% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.79 5.86 4.90 4.93 4.47 5.04 5.84 2.34%
EPS 0.18 0.37 0.36 0.46 0.43 0.75 0.88 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.36 0.31 0.30 0.29 0.28 0.16 9.57%
Adjusted Per Share Value based on latest NOSH - 286,436
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.67 5.75 3.55 3.30 2.94 3.31 2.57 15.79%
EPS 0.17 0.36 0.26 0.31 0.28 0.49 0.39 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2847 0.3534 0.2245 0.2005 0.1906 0.184 0.0704 23.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.26 0.24 0.38 0.335 0.255 0.435 0.00 -
P/RPS 3.83 4.10 7.76 6.79 5.70 8.63 0.00 -
P/EPS 145.89 64.90 105.06 72.30 59.36 58.36 0.00 -
EY 0.69 1.54 0.95 1.38 1.68 1.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 1.23 1.12 0.88 1.55 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/05/24 30/05/23 30/11/21 27/11/20 22/11/19 29/11/18 29/12/17 -
Price 0.255 0.285 0.30 0.355 0.335 0.405 0.00 -
P/RPS 3.75 4.87 6.13 7.20 7.49 8.04 0.00 -
P/EPS 143.09 77.06 82.95 76.61 77.98 54.33 0.00 -
EY 0.70 1.30 1.21 1.31 1.28 1.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.79 0.97 1.18 1.16 1.45 0.00 -

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