[BNASTRA] YoY TTM Result on 31-Jul-2023 [#2]

Announcement Date
21-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 35.64%
YoY- 1664.83%
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 290,540 87,621 2,389 2,295 2,568 193,820 407,420 -5.47%
PBT 35,212 13,736 -7,129 -4,291 -11,001 -46,275 15,782 14.30%
Tax -9,142 -15,457 4 -901 -1,184 -562 -1,938 29.48%
NP 26,070 -1,721 -7,125 -5,192 -12,185 -46,837 13,844 11.12%
-
NP to SH 26,070 -1,666 -5,867 -3,882 -5,231 -45,409 14,485 10.28%
-
Tax Rate 25.96% 112.53% - - - - 12.28% -
Total Cost 264,470 89,342 9,514 7,487 14,753 240,657 393,576 -6.40%
-
Net Worth 56,610 6,454 6,790 12,977 28,545 27,174 136,836 -13.67%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - 63,000 - -
Div Payout % - - - - - 0.00% - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 56,610 6,454 6,790 12,977 28,545 27,174 136,836 -13.67%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.22%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 8.97% -1.96% -298.24% -226.23% -474.49% -24.17% 3.40% -
ROE 46.05% -25.81% -86.41% -29.91% -18.32% -167.10% 10.59% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 75.96 62.59 1.71 1.64 1.83 138.44 291.01 -20.04%
EPS 6.82 -1.19 -4.19 -2.77 -3.74 -32.44 10.35 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 0.148 0.0461 0.0485 0.0927 0.2039 0.1941 0.9774 -26.98%
Adjusted Per Share Value based on latest NOSH - 382,500
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 58.37 17.60 0.48 0.46 0.52 38.94 81.85 -5.47%
EPS 5.24 -0.33 -1.18 -0.78 -1.05 -9.12 2.91 10.29%
DPS 0.00 0.00 0.00 0.00 0.00 12.66 0.00 -
NAPS 0.1137 0.013 0.0136 0.0261 0.0574 0.0546 0.2749 -13.67%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.875 0.09 0.09 0.16 0.09 0.185 0.86 -
P/RPS 1.15 0.14 5.27 9.76 4.91 0.13 0.30 25.08%
P/EPS 12.84 -7.56 -2.15 -5.77 -2.41 -0.57 8.31 7.51%
EY 7.79 -13.22 -46.56 -17.33 -41.52 -175.32 12.03 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 243.24 0.00 -
P/NAPS 5.91 1.95 1.86 1.73 0.44 0.95 0.88 37.33%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 21/09/23 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 25/09/17 -
Price 1.29 0.09 0.09 0.155 0.075 0.155 0.75 -
P/RPS 1.70 0.14 5.27 9.46 4.09 0.11 0.26 36.72%
P/EPS 18.93 -7.56 -2.15 -5.59 -2.01 -0.48 7.25 17.33%
EY 5.28 -13.22 -46.56 -17.89 -49.82 -209.26 13.80 -14.78%
DY 0.00 0.00 0.00 0.00 0.00 290.32 0.00 -
P/NAPS 8.72 1.95 1.86 1.67 0.37 0.80 0.77 49.82%

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