[BNASTRA] YoY Quarter Result on 31-Jan-2024 [#4]

Announcement Date
25-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jan-2024 [#4]
Profit Trend
QoQ- 36.91%
YoY- 176.32%
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 155,365 74,158 26,968 460 1,412 995 88,169 9.89%
PBT 20,357 7,773 4,345 -3,008 936 -22,599 -38,994 -
Tax -4,974 -2,206 -12,248 0 -913 -55 -122 85.46%
NP 15,383 5,567 -7,903 -3,008 23 -22,654 -39,116 -
-
NP to SH 15,383 5,567 -7,902 -2,418 1,049 -16,892 -38,796 -
-
Tax Rate 24.43% 28.38% 281.89% - 97.54% - - -
Total Cost 139,982 68,591 34,871 3,468 1,389 23,649 127,285 1.59%
-
Net Worth 83,214 33,454 1,847 8,861 24,080 7,840 98,643 -2.79%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - 63,000 -
Div Payout % - - - - - - 0.00% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 83,214 33,454 1,847 8,861 24,080 7,840 98,643 -2.79%
NOSH 452,500 382,500 140,000 140,000 140,000 140,000 140,000 21.58%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 9.90% 7.51% -29.31% -653.91% 1.63% -2,276.78% -44.36% -
ROE 18.49% 16.64% -427.60% -27.29% 4.36% -215.46% -39.33% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 34.33 24.58 19.26 0.33 1.01 0.71 62.98 -9.61%
EPS 3.40 1.85 -5.64 -1.73 0.75 -12.07 -27.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 45.00 -
NAPS 0.1839 0.1109 0.0132 0.0633 0.172 0.056 0.7046 -20.05%
Adjusted Per Share Value based on latest NOSH - 452,500
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 28.61 13.66 4.97 0.08 0.26 0.18 16.24 9.89%
EPS 2.83 1.03 -1.46 -0.45 0.19 -3.11 -7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.60 -
NAPS 0.1533 0.0616 0.0034 0.0163 0.0443 0.0144 0.1817 -2.79%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.39 0.83 0.09 0.125 0.135 0.13 0.75 -
P/RPS 4.05 3.38 0.47 38.04 13.39 18.29 1.19 22.63%
P/EPS 40.89 44.98 -1.59 -7.24 18.02 -1.08 -2.71 -
EY 2.45 2.22 -62.71 -13.82 5.55 -92.81 -36.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 60.00 -
P/NAPS 7.56 7.48 6.82 1.97 0.78 2.32 1.06 38.71%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 25/03/24 28/03/23 24/03/22 15/04/21 23/04/20 08/04/19 02/04/18 -
Price 1.68 0.83 0.09 0.135 0.12 0.085 0.255 -
P/RPS 4.89 3.38 0.47 41.09 11.90 11.96 0.40 51.74%
P/EPS 49.42 44.98 -1.59 -7.82 16.02 -0.70 -0.92 -
EY 2.02 2.22 -62.71 -12.79 6.24 -141.95 -108.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 176.47 -
P/NAPS 9.14 7.48 6.82 2.13 0.70 1.52 0.36 71.39%

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