[BNASTRA] YoY Quarter Result on 31-Jan-2020 [#4]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- 200.0%
YoY- 106.21%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 74,158 26,968 460 1,412 995 88,169 106,488 -5.84%
PBT 7,773 4,345 -3,008 936 -22,599 -38,994 4,435 9.79%
Tax -2,206 -12,248 0 -913 -55 -122 201 -
NP 5,567 -7,903 -3,008 23 -22,654 -39,116 4,636 3.09%
-
NP to SH 5,567 -7,902 -2,418 1,049 -16,892 -38,796 4,842 2.35%
-
Tax Rate 28.38% 281.89% - 97.54% - - -4.53% -
Total Cost 68,591 34,871 3,468 1,389 23,649 127,285 101,852 -6.37%
-
Net Worth 33,454 1,847 8,861 24,080 7,840 98,643 132,397 -20.48%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - 63,000 - -
Div Payout % - - - - - 0.00% - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 33,454 1,847 8,861 24,080 7,840 98,643 132,397 -20.48%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.22%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 7.51% -29.31% -653.91% 1.63% -2,276.78% -44.36% 4.35% -
ROE 16.64% -427.60% -27.29% 4.36% -215.46% -39.33% 3.66% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 24.58 19.26 0.33 1.01 0.71 62.98 76.06 -17.15%
EPS 1.85 -5.64 -1.73 0.75 -12.07 -27.71 3.46 -9.90%
DPS 0.00 0.00 0.00 0.00 0.00 45.00 0.00 -
NAPS 0.1109 0.0132 0.0633 0.172 0.056 0.7046 0.9457 -30.02%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 6.81 2.48 0.04 0.13 0.09 8.10 9.78 -5.85%
EPS 0.51 -0.73 -0.22 0.10 -1.55 -3.56 0.44 2.48%
DPS 0.00 0.00 0.00 0.00 0.00 5.78 0.00 -
NAPS 0.0307 0.0017 0.0081 0.0221 0.0072 0.0906 0.1216 -20.49%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.83 0.09 0.125 0.135 0.13 0.75 0.86 -
P/RPS 3.38 0.47 38.04 13.39 18.29 1.19 1.13 20.02%
P/EPS 44.98 -1.59 -7.24 18.02 -1.08 -2.71 24.87 10.37%
EY 2.22 -62.71 -13.82 5.55 -92.81 -36.95 4.02 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 60.00 0.00 -
P/NAPS 7.48 6.82 1.97 0.78 2.32 1.06 0.91 42.03%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/03/23 24/03/22 15/04/21 23/04/20 08/04/19 02/04/18 29/03/17 -
Price 0.83 0.09 0.135 0.12 0.085 0.255 0.925 -
P/RPS 3.38 0.47 41.09 11.90 11.96 0.40 1.22 18.50%
P/EPS 44.98 -1.59 -7.82 16.02 -0.70 -0.92 26.75 9.04%
EY 2.22 -62.71 -12.79 6.24 -141.95 -108.67 3.74 -8.32%
DY 0.00 0.00 0.00 0.00 0.00 176.47 0.00 -
P/NAPS 7.48 6.82 2.13 0.70 1.52 0.36 0.98 40.29%

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