[BNASTRA] QoQ Annualized Quarter Result on 30-Apr-2023 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
28-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
30-Apr-2023 [#1]
Profit Trend
QoQ- 38.81%
YoY- 88.8%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 425,202 365,166 303,688 238,184 188,666 152,677 99,940 161.87%
PBT 55,142 45,294 37,988 31,092 22,694 19,894 12,952 161.98%
Tax -14,369 -11,440 -9,678 -8,156 -6,171 -5,286 -3,736 144.87%
NP 40,773 33,854 28,310 22,936 16,523 14,608 9,216 168.76%
-
NP to SH 40,773 33,854 28,310 22,936 16,523 14,608 9,216 168.76%
-
Tax Rate 26.06% 25.26% 25.48% 26.23% 27.19% 26.57% 28.84% -
Total Cost 384,429 331,312 275,378 215,248 172,143 138,069 90,724 161.16%
-
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 83,214 67,817 56,610 48,156 33,454 12,809 6,454 447.29%
NOSH 452,500 382,500 382,500 382,500 382,500 140,000 140,000 118.13%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 9.59% 9.27% 9.32% 9.63% 8.76% 9.57% 9.22% -
ROE 49.00% 49.92% 50.01% 47.63% 49.39% 114.04% 142.80% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 93.97 95.47 79.40 62.27 62.54 109.06 71.39 20.04%
EPS 10.19 8.85 7.40 6.00 9.16 10.44 6.58 33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1839 0.1773 0.148 0.1259 0.1109 0.0915 0.0461 150.89%
Adjusted Per Share Value based on latest NOSH - 382,500
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 39.11 33.59 27.94 21.91 17.36 14.04 9.19 161.92%
EPS 3.75 3.11 2.60 2.11 1.52 1.34 0.85 168.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0624 0.0521 0.0443 0.0308 0.0118 0.0059 449.82%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 1.39 1.30 0.875 0.90 0.83 0.09 0.09 -
P/RPS 1.48 1.36 1.10 1.45 1.33 0.08 0.13 403.83%
P/EPS 15.43 14.69 11.82 15.01 15.15 0.86 1.37 400.24%
EY 6.48 6.81 8.46 6.66 6.60 115.94 73.14 -80.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.56 7.33 5.91 7.15 7.48 0.98 1.95 146.18%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 25/03/24 21/12/23 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 -
Price 1.68 1.46 1.29 0.86 0.83 0.85 0.09 -
P/RPS 1.79 1.53 1.62 1.38 1.33 0.78 0.13 471.74%
P/EPS 18.64 16.50 17.43 14.34 15.15 8.15 1.37 467.22%
EY 5.36 6.06 5.74 6.97 6.60 12.28 73.14 -82.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 8.23 8.72 6.83 7.48 9.29 1.95 179.28%

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