[BNASTRA] YoY TTM Result on 31-Oct-2020 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
29-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020 [#3]
Profit Trend
QoQ- -13.94%
YoY- -15.79%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 348,033 141,476 12,039 2,989 1,519 91,253 400,557 -2.31%
PBT 41,744 19,266 -2,433 -5,127 -9,148 -50,208 11,646 23.69%
Tax -10,786 -16,213 -1,337 -913 -1,172 -122 -1,892 33.63%
NP 30,958 3,053 -3,770 -6,040 -10,320 -50,330 9,754 21.21%
-
NP to SH 30,958 3,054 -2,649 -4,423 -3,820 -48,927 10,636 19.48%
-
Tax Rate 25.84% 84.15% - - - - 16.25% -
Total Cost 317,075 138,423 15,809 9,029 11,839 141,583 390,803 -3.42%
-
Net Worth 67,817 12,809 8,414 11,395 27,496 24,822 137,717 -11.13%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - 63,000 - -
Div Payout % - - - - - 0.00% - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 67,817 12,809 8,414 11,395 27,496 24,822 137,717 -11.13%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.22%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 8.90% 2.16% -31.31% -202.07% -679.39% -55.15% 2.44% -
ROE 45.65% 23.84% -31.48% -38.81% -13.89% -197.11% 7.72% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 90.99 101.05 8.60 2.14 1.09 65.18 286.11 -17.37%
EPS 8.09 2.18 -1.89 -3.16 -2.73 -34.95 7.60 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 0.1773 0.0915 0.0601 0.0814 0.1964 0.1773 0.9837 -24.83%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 31.95 12.99 1.11 0.27 0.14 8.38 36.78 -2.31%
EPS 2.84 0.28 -0.24 -0.41 -0.35 -4.49 0.98 19.39%
DPS 0.00 0.00 0.00 0.00 0.00 5.78 0.00 -
NAPS 0.0623 0.0118 0.0077 0.0105 0.0252 0.0228 0.1264 -11.11%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.30 0.09 0.09 0.13 0.08 0.13 0.815 -
P/RPS 1.43 0.09 1.05 6.09 7.37 0.20 0.28 31.21%
P/EPS 16.06 4.13 -4.76 -4.11 -2.93 -0.37 10.73 6.94%
EY 6.23 24.24 -21.02 -24.30 -34.11 -268.83 9.32 -6.48%
DY 0.00 0.00 0.00 0.00 0.00 346.15 0.00 -
P/NAPS 7.33 0.98 1.50 1.60 0.41 0.73 0.83 43.74%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 22/12/22 15/12/21 29/12/20 19/12/19 17/12/18 22/12/17 -
Price 1.46 0.85 0.09 0.145 0.08 0.11 0.715 -
P/RPS 1.60 0.84 1.05 6.79 7.37 0.17 0.25 36.23%
P/EPS 18.04 38.97 -4.76 -4.59 -2.93 -0.31 9.41 11.45%
EY 5.54 2.57 -21.02 -21.79 -34.11 -317.71 10.63 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 409.09 0.00 -
P/NAPS 8.23 9.29 1.50 1.78 0.41 0.62 0.73 49.71%

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