[BINACOM] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[BINACOM] BINASAT COMMUNICATIONS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -0.24%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
BINACOM's Result
BINACOM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 28,060 21,054 29,594 13,010 12,240 15,929 13,338 12.11%
PBT 1,073 -392 1,446 1,675 1,743 2,857 2,900 -14.18%
Tax -432 205 -348 -400 -440 -777 -741 -7.96%
NP 641 -187 1,098 1,275 1,303 2,080 2,159 -17.03%
-
NP to SH 621 85 705 1,222 1,304 2,150 2,068 -16.89%
-
Tax Rate 40.26% - 24.07% 23.88% 25.24% 27.20% 25.55% -
Total Cost 27,419 21,241 28,496 11,735 10,937 13,849 11,179 14.79%
-
Net Worth 119,275 135,903 128,137 88,795 78,145 72,800 29,583 23.91%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 119,275 135,903 128,137 88,795 78,145 72,800 29,583 23.91%
NOSH 411,295 388,295 388,295 286,436 264,367 260,000 174,021 14.14%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.28% -0.89% 3.71% 9.80% 10.65% 13.06% 16.19% -
ROE 0.52% 0.06% 0.55% 1.38% 1.67% 2.95% 6.99% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.82 5.42 7.62 4.54 4.70 6.13 7.66 -1.77%
EPS 0.15 0.02 0.18 0.43 0.50 0.83 1.19 -27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.35 0.33 0.31 0.30 0.28 0.17 8.56%
Adjusted Per Share Value based on latest NOSH - 286,436
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.82 5.12 7.20 3.16 2.98 3.87 3.24 12.12%
EPS 0.15 0.02 0.17 0.30 0.32 0.52 0.50 -16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.3304 0.3115 0.2159 0.19 0.177 0.0719 23.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.275 0.255 0.315 0.395 0.325 0.375 0.00 -
P/RPS 4.03 4.70 4.13 8.70 6.92 6.12 0.00 -
P/EPS 182.14 1,164.89 173.49 92.59 64.92 45.35 0.00 -
EY 0.55 0.09 0.58 1.08 1.54 2.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.95 1.27 1.08 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/08/24 30/08/23 28/02/22 26/02/21 28/02/20 27/02/19 27/02/18 -
Price 0.23 0.365 0.29 0.41 0.425 0.41 0.465 -
P/RPS 3.37 6.73 3.81 9.03 9.04 6.69 6.07 -8.65%
P/EPS 152.33 1,667.39 159.72 96.10 84.90 49.58 39.13 23.25%
EY 0.66 0.06 0.63 1.04 1.18 2.02 2.56 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.04 0.88 1.32 1.42 1.46 2.74 -17.41%

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