[BNASTRA] QoQ TTM Result on 31-Jan-2022 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
24-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- -207.02%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 141,476 87,621 65,555 38,547 12,039 2,389 2,182 1501.71%
PBT 19,266 13,736 10,744 4,920 -2,433 -7,129 -8,454 -
Tax -16,213 -15,457 -14,706 -13,585 -1,337 4 4 -
NP 3,053 -1,721 -3,962 -8,665 -3,770 -7,125 -8,450 -
-
NP to SH 3,054 -1,666 -3,533 -8,133 -2,649 -5,867 -7,470 -
-
Tax Rate 84.15% 112.53% 136.88% 276.12% - - - -
Total Cost 138,423 89,342 69,517 47,212 15,809 9,514 10,632 450.84%
-
Net Worth 12,809 6,454 4,885 1,847 8,414 6,790 7,098 48.06%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 12,809 6,454 4,885 1,847 8,414 6,790 7,098 48.06%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 2.16% -1.96% -6.04% -22.48% -31.31% -298.24% -387.26% -
ROE 23.84% -25.81% -72.31% -440.10% -31.48% -86.41% -105.24% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 101.05 62.59 46.83 27.53 8.60 1.71 1.56 1500.69%
EPS 2.18 -1.19 -2.52 -5.81 -1.89 -4.19 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0461 0.0349 0.0132 0.0601 0.0485 0.0507 48.07%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 12.99 8.04 6.02 3.54 1.11 0.22 0.20 1503.55%
EPS 0.28 -0.15 -0.32 -0.75 -0.24 -0.54 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0059 0.0045 0.0017 0.0077 0.0062 0.0065 48.65%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.09 0.09 0.09 0.09 0.09 0.09 0.125 -
P/RPS 0.09 0.14 0.19 0.33 1.05 5.27 8.02 -94.94%
P/EPS 4.13 -7.56 -3.57 -1.55 -4.76 -2.15 -2.34 -
EY 24.24 -13.22 -28.04 -64.55 -21.02 -46.56 -42.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.95 2.58 6.82 1.50 1.86 2.47 -45.91%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 22/09/22 23/06/22 24/03/22 15/12/21 23/09/21 27/07/21 -
Price 0.85 0.09 0.09 0.09 0.09 0.09 0.09 -
P/RPS 0.84 0.14 0.19 0.33 1.05 5.27 5.77 -72.22%
P/EPS 38.97 -7.56 -3.57 -1.55 -4.76 -2.15 -1.69 -
EY 2.57 -13.22 -28.04 -64.55 -21.02 -46.56 -59.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.29 1.95 2.58 6.82 1.50 1.86 1.78 199.97%

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