[BNASTRA] YoY TTM Result on 31-Jul-2019 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 40.52%
YoY- 88.48%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 87,621 2,389 2,295 2,568 193,820 407,420 408,661 -22.62%
PBT 13,736 -7,129 -4,291 -11,001 -46,275 15,782 21,935 -7.50%
Tax -15,457 4 -901 -1,184 -562 -1,938 -3,510 28.01%
NP -1,721 -7,125 -5,192 -12,185 -46,837 13,844 18,425 -
-
NP to SH -1,666 -5,867 -3,882 -5,231 -45,409 14,485 19,009 -
-
Tax Rate 112.53% - - - - 12.28% 16.00% -
Total Cost 89,342 9,514 7,487 14,753 240,657 393,576 390,236 -21.77%
-
Net Worth 6,454 6,790 12,977 28,545 27,174 136,836 120,567 -38.59%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - 63,000 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 6,454 6,790 12,977 28,545 27,174 136,836 120,567 -38.59%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin -1.96% -298.24% -226.23% -474.49% -24.17% 3.40% 4.51% -
ROE -25.81% -86.41% -29.91% -18.32% -167.10% 10.59% 15.77% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 62.59 1.71 1.64 1.83 138.44 291.01 291.90 -22.62%
EPS -1.19 -4.19 -2.77 -3.74 -32.44 10.35 13.58 -
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 0.0461 0.0485 0.0927 0.2039 0.1941 0.9774 0.8612 -38.59%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 8.04 0.22 0.21 0.24 17.80 37.41 37.52 -22.63%
EPS -0.15 -0.54 -0.36 -0.48 -4.17 1.33 1.75 -
DPS 0.00 0.00 0.00 0.00 5.78 0.00 0.00 -
NAPS 0.0059 0.0062 0.0119 0.0262 0.0249 0.1256 0.1107 -38.64%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.09 0.09 0.16 0.09 0.185 0.86 0.77 -
P/RPS 0.14 5.27 9.76 4.91 0.13 0.30 0.26 -9.79%
P/EPS -7.56 -2.15 -5.77 -2.41 -0.57 8.31 5.67 -
EY -13.22 -46.56 -17.33 -41.52 -175.32 12.03 17.63 -
DY 0.00 0.00 0.00 0.00 243.24 0.00 0.00 -
P/NAPS 1.95 1.86 1.73 0.44 0.95 0.88 0.89 13.95%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 25/09/17 22/09/16 -
Price 0.09 0.09 0.155 0.075 0.155 0.75 0.89 -
P/RPS 0.14 5.27 9.46 4.09 0.11 0.26 0.30 -11.92%
P/EPS -7.56 -2.15 -5.59 -2.01 -0.48 7.25 6.55 -
EY -13.22 -46.56 -17.89 -49.82 -209.26 13.80 15.26 -
DY 0.00 0.00 0.00 0.00 290.32 0.00 0.00 -
P/NAPS 1.95 1.86 1.67 0.37 0.80 0.77 1.03 11.21%

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