[BNASTRA] YoY TTM Result on 30-Apr-2021 [#1]

Announcement Date
27-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 5.32%
YoY- -84.35%
Quarter Report
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 220,839 65,555 2,182 2,155 3,313 295,647 390,444 -9.05%
PBT 26,313 10,744 -8,454 -4,694 -14,604 -37,325 15,509 9.20%
Tax -7,093 -14,706 4 -901 -1,184 -1,468 -1,355 31.75%
NP 19,220 -3,962 -8,450 -5,595 -15,788 -38,793 14,154 5.22%
-
NP to SH 19,220 -3,533 -7,470 -4,052 -8,794 -37,554 14,753 4.50%
-
Tax Rate 26.96% 136.88% - - - - 8.74% -
Total Cost 201,619 69,517 10,632 7,750 19,101 334,440 376,290 -9.87%
-
Net Worth 48,156 4,885 7,098 22,245 30,533 32,690 134,680 -15.74%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - 63,000 - -
Div Payout % - - - - - 0.00% - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 48,156 4,885 7,098 22,245 30,533 32,690 134,680 -15.74%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.22%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 8.70% -6.04% -387.26% -259.63% -476.55% -13.12% 3.63% -
ROE 39.91% -72.31% -105.24% -18.21% -28.80% -114.88% 10.95% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 57.74 46.83 1.56 1.54 2.37 211.18 278.89 -23.07%
EPS 5.02 -2.52 -5.34 -2.89 -6.28 -26.82 10.54 -11.62%
DPS 0.00 0.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 0.1259 0.0349 0.0507 0.1589 0.2181 0.2335 0.962 -28.73%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 40.67 12.07 0.40 0.40 0.61 54.45 71.90 -9.05%
EPS 3.54 -0.65 -1.38 -0.75 -1.62 -6.92 2.72 4.48%
DPS 0.00 0.00 0.00 0.00 0.00 11.60 0.00 -
NAPS 0.0887 0.009 0.0131 0.041 0.0562 0.0602 0.248 -15.74%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.90 0.09 0.125 0.155 0.095 0.21 0.795 -
P/RPS 1.56 0.19 8.02 10.07 4.01 0.10 0.29 32.35%
P/EPS 17.91 -3.57 -2.34 -5.36 -1.51 -0.78 7.54 15.50%
EY 5.58 -28.04 -42.69 -18.67 -66.12 -127.73 13.26 -13.42%
DY 0.00 0.00 0.00 0.00 0.00 214.29 0.00 -
P/NAPS 7.15 2.58 2.47 0.98 0.44 0.90 0.83 43.15%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 23/06/22 27/07/21 25/06/20 28/06/19 28/06/18 22/06/17 -
Price 0.86 0.09 0.09 0.125 0.08 0.175 1.07 -
P/RPS 1.49 0.19 5.77 8.12 3.38 0.08 0.38 25.56%
P/EPS 17.11 -3.57 -1.69 -4.32 -1.27 -0.65 10.15 9.08%
EY 5.84 -28.04 -59.29 -23.15 -78.52 -153.28 9.85 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 257.14 0.00 -
P/NAPS 6.83 2.58 1.78 0.79 0.37 0.75 1.11 35.34%

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