[BNASTRA] YoY 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- 650.0%
YoY- 202.39%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 265,886 122,031 64,538 10,683 1,033 339 1,388 139.90%
PBT 32,897 14,977 8,445 2,915 -1,781 -945 -2,798 -
Tax -8,694 -3,741 -2,097 -1,341 0 12 0 -
NP 24,203 11,236 6,348 1,574 -1,781 -933 -2,798 -
-
NP to SH 24,203 11,236 6,348 1,628 -1,590 -1,049 -2,460 -
-
Tax Rate 26.43% 24.98% 24.83% 46.00% - - - -
Total Cost 241,683 110,795 58,190 9,109 2,814 1,272 4,186 96.47%
-
Net Worth 253,860 67,817 12,809 8,414 11,395 27,496 24,822 47.27%
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 253,860 67,817 12,809 8,414 11,395 27,496 24,822 47.27%
NOSH 1,085,336 382,500 140,000 140,000 140,000 140,000 140,000 40.63%
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 9.10% 9.21% 9.84% 14.73% -172.41% -275.22% -201.59% -
ROE 9.53% 16.57% 49.56% 19.35% -13.95% -3.82% -9.91% -
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 24.50 31.90 46.10 7.63 0.74 0.24 0.99 70.62%
EPS 2.23 2.94 4.53 1.16 -1.14 -0.75 -1.76 -
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 24.41 11.20 5.92 0.98 0.09 0.03 0.13 139.10%
EPS 2.22 1.03 0.58 0.15 -0.15 -0.10 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.233 0.0623 0.0118 0.0077 0.0105 0.0252 0.0228 47.25%
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 6.04 4.07 0.20 1.18 17.62 33.04 13.11 -12.10%
P/EPS 66.37 44.26 1.98 7.74 -11.45 -10.68 -7.40 -
EY 1.51 2.26 50.38 12.92 -8.74 -9.37 -13.52 -
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 7.06 4.58 1.84 1.18 19.65 33.04 11.10 -7.25%
P/EPS 77.58 49.70 18.75 7.74 -12.77 -10.68 -6.26 -
EY 1.29 2.01 5.33 12.92 -7.83 -9.37 -15.97 -
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