[BNASTRA] QoQ Quarter Result on 31-Oct-2022 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 304.07%
YoY- 289.93%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 92,298 59,546 74,158 64,538 22,597 27,373 26,968 127.61%
PBT 11,221 7,773 7,773 8,445 2,322 4,154 4,345 88.55%
Tax -2,800 -2,039 -2,206 -2,097 -751 -1,117 -12,248 -62.71%
NP 8,421 5,734 5,567 6,348 1,571 3,037 -7,903 -
-
NP to SH 8,421 5,734 5,567 6,348 1,571 3,037 -7,902 -
-
Tax Rate 24.95% 26.23% 28.38% 24.83% 32.34% 26.89% 281.89% -
Total Cost 83,877 53,812 68,591 58,190 21,026 24,336 34,871 79.81%
-
Net Worth 56,610 48,156 33,454 12,809 6,454 4,885 1,847 885.53%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 56,610 48,156 33,454 12,809 6,454 4,885 1,847 885.53%
NOSH 382,500 382,500 382,500 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 9.12% 9.63% 7.51% 9.84% 6.95% 11.09% -29.31% -
ROE 14.88% 11.91% 16.64% 49.56% 24.34% 62.16% -427.60% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.13 15.57 24.58 46.10 16.14 19.55 19.26 16.26%
EPS 2.20 1.50 1.85 4.53 1.12 2.17 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 403.16%
Adjusted Per Share Value based on latest NOSH - 140,000
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 8.47 5.47 6.81 5.93 2.07 2.51 2.48 127.29%
EPS 0.77 0.53 0.51 0.58 0.14 0.28 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0442 0.0307 0.0118 0.0059 0.0045 0.0017 884.21%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.875 0.90 0.83 0.09 0.09 0.09 0.09 -
P/RPS 3.63 5.78 3.38 0.20 0.56 0.46 0.47 292.19%
P/EPS 39.74 60.04 44.98 1.98 8.02 4.15 -1.59 -
EY 2.52 1.67 2.22 50.38 12.47 24.10 -62.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.91 7.15 7.48 0.98 1.95 2.58 6.82 -9.12%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 21/09/23 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 -
Price 1.29 0.86 0.83 0.85 0.09 0.09 0.09 -
P/RPS 5.35 5.52 3.38 1.84 0.56 0.46 0.47 408.28%
P/EPS 58.59 57.37 44.98 18.75 8.02 4.15 -1.59 -
EY 1.71 1.74 2.22 5.33 12.47 24.10 -62.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.72 6.83 7.48 9.29 1.95 2.58 6.82 17.85%

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