[BINACOM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 86.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 29,028 13,099 57,189 39,511 23,493 10,155 0 -
PBT 5,388 2,531 12,051 9,406 5,082 2,182 0 -
Tax -1,436 -658 -3,000 -2,495 -1,321 -579 0 -
NP 3,952 1,873 9,051 6,911 3,761 1,603 0 -
-
NP to SH 4,088 1,938 9,033 6,709 3,599 1,531 0 -
-
Tax Rate 26.65% 26.00% 24.89% 26.53% 25.99% 26.54% - -
Total Cost 25,076 11,226 48,138 32,600 19,732 8,552 0 -
-
Net Worth 72,800 72,800 70,200 67,599 29,583 27,843 0 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 2,600 1,300 870 - - -
Div Payout % - - 28.78% 19.38% 24.18% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 72,800 72,800 70,200 67,599 29,583 27,843 0 -
NOSH 260,000 260,000 260,000 260,000 174,021 174,021 0 -
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.61% 14.30% 15.83% 17.49% 16.01% 15.79% 0.00% -
ROE 5.62% 2.66% 12.87% 9.92% 12.17% 5.50% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.16 5.04 22.00 15.20 13.50 5.84 0.00 -
EPS 1.57 0.75 4.16 3.31 2.07 0.88 0.00 -
DPS 0.00 0.00 1.00 0.50 0.50 0.00 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.17 0.16 0.15 51.43%
Adjusted Per Share Value based on latest NOSH - 260,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.06 3.18 13.90 9.61 5.71 2.47 0.00 -
EPS 0.99 0.47 2.20 1.63 0.88 0.37 0.00 -
DPS 0.00 0.00 0.63 0.32 0.21 0.00 0.00 -
NAPS 0.177 0.177 0.1707 0.1644 0.0719 0.0677 0.15 11.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 - - - -
Price 0.375 0.435 0.415 0.40 0.00 0.00 0.00 -
P/RPS 3.36 8.63 1.89 2.63 0.00 0.00 0.00 -
P/EPS 23.85 58.36 11.95 15.50 0.00 0.00 0.00 -
EY 4.19 1.71 8.37 6.45 0.00 0.00 0.00 -
DY 0.00 0.00 2.41 1.25 0.00 0.00 0.00 -
P/NAPS 1.34 1.55 1.54 1.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 25/05/18 27/02/18 29/12/17 - -
Price 0.41 0.405 0.455 0.42 0.465 0.00 0.00 -
P/RPS 3.67 8.04 2.07 2.76 3.44 0.00 0.00 -
P/EPS 26.08 54.33 13.10 16.28 22.48 0.00 0.00 -
EY 3.83 1.84 7.64 6.14 4.45 0.00 0.00 -
DY 0.00 0.00 2.20 1.19 1.08 0.00 0.00 -
P/NAPS 1.46 1.45 1.69 1.62 2.74 0.00 0.00 -

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