[BNASTRA] QoQ TTM Result on 31-Jul-2022 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 52.84%
YoY- 71.6%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 220,839 188,666 141,476 87,621 65,555 38,547 12,039 599.25%
PBT 26,313 22,694 19,266 13,736 10,744 4,920 -2,433 -
Tax -7,093 -6,171 -16,213 -15,457 -14,706 -13,585 -1,337 205.11%
NP 19,220 16,523 3,053 -1,721 -3,962 -8,665 -3,770 -
-
NP to SH 19,220 16,523 3,054 -1,666 -3,533 -8,133 -2,649 -
-
Tax Rate 26.96% 27.19% 84.15% 112.53% 136.88% 276.12% - -
Total Cost 201,619 172,143 138,423 89,342 69,517 47,212 15,809 448.41%
-
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 48,156 33,454 12,809 6,454 4,885 1,847 8,414 220.98%
NOSH 382,500 382,500 140,000 140,000 140,000 140,000 140,000 95.79%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 8.70% 8.76% 2.16% -1.96% -6.04% -22.48% -31.31% -
ROE 39.91% 49.39% 23.84% -25.81% -72.31% -440.10% -31.48% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 57.74 62.54 101.05 62.59 46.83 27.53 8.60 257.13%
EPS 5.02 5.48 2.18 -1.19 -2.52 -5.81 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1109 0.0915 0.0461 0.0349 0.0132 0.0601 63.94%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 20.32 17.36 13.01 8.06 6.03 3.55 1.11 598.30%
EPS 1.77 1.52 0.28 -0.15 -0.33 -0.75 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0308 0.0118 0.0059 0.0045 0.0017 0.0077 222.10%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.90 0.83 0.09 0.09 0.09 0.09 0.09 -
P/RPS 1.56 1.33 0.09 0.14 0.19 0.33 1.05 30.29%
P/EPS 17.91 15.15 4.13 -7.56 -3.57 -1.55 -4.76 -
EY 5.58 6.60 24.24 -13.22 -28.04 -64.55 -21.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.15 7.48 0.98 1.95 2.58 6.82 1.50 184.04%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 28/03/23 22/12/22 22/09/22 23/06/22 24/03/22 15/12/21 -
Price 0.86 0.83 0.85 0.09 0.09 0.09 0.09 -
P/RPS 1.49 1.33 0.84 0.14 0.19 0.33 1.05 26.36%
P/EPS 17.11 15.15 38.97 -7.56 -3.57 -1.55 -4.76 -
EY 5.84 6.60 2.57 -13.22 -28.04 -64.55 -21.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 7.48 9.29 1.95 2.58 6.82 1.50 175.48%

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