[BNASTRA] YoY TTM Result on 31-Jan-2022 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- -207.02%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 429,240 188,666 38,547 2,037 1,936 4,079 382,238 1.95%
PBT 54,328 22,694 4,920 -9,071 14,387 -33,813 -31,783 -
Tax -13,554 -6,171 -13,585 0 -2,030 -55 -2,215 35.22%
NP 40,774 16,523 -8,665 -9,071 12,357 -33,868 -33,998 -
-
NP to SH 40,774 16,523 -8,133 -7,890 14,121 -27,023 -33,002 -
-
Tax Rate 24.95% 27.19% 276.12% - 14.11% - - -
Total Cost 388,466 172,143 47,212 11,108 -10,421 37,947 416,236 -1.14%
-
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 9.50% 8.76% -22.48% -445.31% 638.27% -830.30% -8.89% -
ROE 49.00% 49.39% -440.10% -89.03% 58.64% -344.68% -33.46% -
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 94.86 62.54 27.53 1.46 1.38 2.91 273.03 -16.14%
EPS 9.01 5.48 -5.81 -5.64 10.09 -19.30 -23.57 -
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 - 140,000
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 39.40 17.32 3.54 0.19 0.18 0.37 35.09 1.94%
EPS 3.74 1.52 -0.75 -0.72 1.30 -2.48 -3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.78 -
NAPS 0.0764 0.0307 0.0017 0.0081 0.0221 0.0072 0.0906 -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 1.47 1.33 0.33 8.59 9.76 4.46 0.27 32.61%
P/EPS 15.43 15.15 -1.55 -2.22 1.34 -0.67 -3.18 -
EY 6.48 6.60 -64.55 -45.09 74.71 -148.48 -31.43 -
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 1.77 1.33 0.33 9.28 8.68 2.92 0.09 64.25%
P/EPS 18.64 15.15 -1.55 -2.40 1.19 -0.44 -1.08 -
EY 5.36 6.60 -64.55 -41.75 84.05 -227.08 -92.44 -
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