[BINACOM] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -26.26%
YoY- 6.93%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 101,600 90,007 86,190 47,607 46,622 59,808 39,512 15.62%
PBT -15,189 5,694 5,152 3,730 3,208 10,749 9,406 -
Tax -498 -1,940 -854 -1,187 -1,199 -2,867 -2,494 -21.93%
NP -15,687 3,754 4,298 2,543 2,009 7,882 6,912 -
-
NP to SH -15,559 2,395 3,833 2,176 2,035 8,189 6,709 -
-
Tax Rate - 34.07% 16.58% 31.82% 37.38% 26.67% 26.51% -
Total Cost 117,287 86,253 81,892 45,064 44,613 51,926 32,600 21.74%
-
Net Worth 114,711 135,903 128,137 88,795 79,310 75,399 67,599 8.46%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 1,300 - -
Div Payout % - - - - - 15.87% - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 114,711 135,903 128,137 88,795 79,310 75,399 67,599 8.46%
NOSH 395,555 388,295 388,295 286,436 264,367 260,000 260,000 6.66%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -15.44% 4.17% 4.99% 5.34% 4.31% 13.18% 17.49% -
ROE -13.56% 1.76% 2.99% 2.45% 2.57% 10.86% 9.92% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.69 23.18 22.20 16.62 17.64 23.00 15.20 8.39%
EPS -3.93 0.62 0.99 0.76 0.77 3.15 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.29 0.35 0.33 0.31 0.30 0.29 0.26 1.69%
Adjusted Per Share Value based on latest NOSH - 286,436
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 25.69 22.75 21.79 12.04 11.79 15.12 9.99 15.62%
EPS -3.93 0.61 0.97 0.55 0.51 2.07 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.29 0.3436 0.3239 0.2245 0.2005 0.1906 0.1709 8.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.215 0.39 0.285 0.405 0.31 0.395 0.40 -
P/RPS 0.84 1.68 1.28 2.44 1.76 1.72 2.63 -16.08%
P/EPS -5.47 63.23 28.87 53.31 40.27 12.54 15.50 -
EY -18.30 1.58 3.46 1.88 2.48 7.97 6.45 -
DY 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 0.74 1.11 0.86 1.31 1.03 1.36 1.54 -10.65%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/11/24 30/11/23 31/05/22 28/05/21 29/06/20 29/05/19 - -
Price 0.205 0.28 0.245 0.35 0.38 0.35 0.00 -
P/RPS 0.80 1.21 1.10 2.11 2.15 1.52 0.00 -
P/EPS -5.21 45.40 24.82 46.07 49.37 11.11 0.00 -
EY -19.19 2.20 4.03 2.17 2.03 9.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 0.71 0.80 0.74 1.13 1.27 1.21 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