[BINACOM] YoY TTM 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- -7.94%
YoY- -27.79%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 92,628 80,921 54,831 46,897 53,214 60,123 10,155 40.47%
PBT -18,068 11,373 3,745 4,456 6,808 12,400 2,182 -
Tax 100 -3,462 -1,611 -1,084 -2,408 -3,078 -579 -
NP -17,968 7,911 2,134 3,372 4,400 9,322 1,603 -
-
NP to SH -17,124 5,970 2,190 3,033 4,523 9,440 1,531 -
-
Tax Rate - 30.44% 43.02% 24.33% 35.37% 24.82% 26.54% -
Total Cost 110,596 73,010 52,697 43,525 48,814 50,801 8,552 48.22%
-
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 - - - - - 1,300 - -
Div Payout % - - - - - 13.77% - -
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 -19.40% 9.78% 3.89% 7.19% 8.27% 15.50% 15.79% -
ROE -15.21% 4.27% 2.47% 3.82% 6.00% 12.97% 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 23.86 20.84 19.14 17.74 20.47 23.12 5.84 24.15%
EPS -4.41 1.54 0.76 1.15 1.74 3.63 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 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 23.14 20.22 13.70 11.72 13.29 15.02 2.54 40.45%
EPS -4.28 1.49 0.55 0.76 1.13 2.36 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2813 0.3492 0.2218 0.1981 0.1884 0.1819 0.0696 23.95%
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 1.09 1.15 1.99 1.89 1.25 1.88 0.00 -
P/EPS -5.90 15.61 49.70 29.20 14.66 11.98 0.00 -
EY -16.96 6.41 2.01 3.42 6.82 8.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.15 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 - -
Price 0.255 0.285 0.30 0.355 0.335 0.405 0.00 -
P/RPS 1.07 1.37 1.57 2.00 1.64 1.75 0.00 -
P/EPS -5.78 18.54 39.24 30.94 19.26 11.15 0.00 -
EY -17.29 5.39 2.55 3.23 5.19 8.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 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