[BNASTRA] YoY TTM Result on 31-Jul-2024 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
12-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
31-Jul-2024 [#2]
Profit Trend
QoQ- 27.16%
YoY- 159.2%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 687,905 290,540 87,621 2,389 2,295 2,568 193,820 23.48%
PBT 89,763 35,212 13,736 -7,129 -4,291 -11,001 -46,275 -
Tax -22,189 -9,142 -15,457 4 -901 -1,184 -562 84.42%
NP 67,574 26,070 -1,721 -7,125 -5,192 -12,185 -46,837 -
-
NP to SH 67,574 26,070 -1,666 -5,867 -3,882 -5,231 -45,409 -
-
Tax Rate 24.72% 25.96% 112.53% - - - - -
Total Cost 620,331 264,470 89,342 9,514 7,487 14,753 240,657 17.07%
-
Net Worth 186,437 56,610 6,454 6,790 12,977 28,545 27,174 37.80%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - 63,000 -
Div Payout % - - - - - - 0.00% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 186,437 56,610 6,454 6,790 12,977 28,545 27,174 37.80%
NOSH 1,086,000 382,500 140,000 140,000 140,000 140,000 140,000 40.65%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 9.82% 8.97% -1.96% -298.24% -226.23% -474.49% -24.17% -
ROE 36.24% 46.05% -25.81% -86.41% -29.91% -18.32% -167.10% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 77.30 75.96 62.59 1.71 1.64 1.83 138.44 -9.24%
EPS 7.59 6.82 -1.19 -4.19 -2.77 -3.74 -32.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 45.00 -
NAPS 0.2095 0.148 0.0461 0.0485 0.0927 0.2039 0.1941 1.27%
Adjusted Per Share Value based on latest NOSH - 1,086,000
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 63.20 26.69 8.05 0.22 0.21 0.24 17.81 23.47%
EPS 6.21 2.40 -0.15 -0.54 -0.36 -0.48 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.79 -
NAPS 0.1713 0.052 0.0059 0.0062 0.0119 0.0262 0.025 37.77%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.23 0.875 0.09 0.09 0.16 0.09 0.185 -
P/RPS 1.59 1.15 0.14 5.27 9.76 4.91 0.13 51.73%
P/EPS 16.20 12.84 -7.56 -2.15 -5.77 -2.41 -0.57 -
EY 6.17 7.79 -13.22 -46.56 -17.33 -41.52 -175.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 243.24 -
P/NAPS 5.87 5.91 1.95 1.86 1.73 0.44 0.95 35.42%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 12/09/24 21/09/23 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 -
Price 1.49 1.29 0.09 0.09 0.155 0.075 0.155 -
P/RPS 1.93 1.70 0.14 5.27 9.46 4.09 0.11 61.12%
P/EPS 19.62 18.93 -7.56 -2.15 -5.59 -2.01 -0.48 -
EY 5.10 5.28 -13.22 -46.56 -17.89 -49.82 -209.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 290.32 -
P/NAPS 7.11 8.72 1.95 1.86 1.67 0.37 0.80 43.87%

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