[BNASTRA] YoY Quarter Result on 31-Jul-2023 [#2]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
21-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 46.86%
YoY- 436.03%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 230,878 92,298 22,597 531 324 184 929 150.53%
PBT 30,507 11,221 2,322 -670 -1,995 -2,398 -6,001 -
Tax -7,652 -2,800 -751 0 0 0 0 -
NP 22,855 8,421 1,571 -670 -1,995 -2,398 -6,001 -
-
NP to SH 22,855 8,421 1,571 -296 -1,899 -2,069 -5,632 -
-
Tax Rate 25.08% 24.95% 32.34% - - - - -
Total Cost 208,023 83,877 21,026 1,201 2,319 2,582 6,930 76.19%
-
Net Worth 186,437 56,610 6,454 6,790 12,977 28,545 27,174 37.80%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 186,437 56,610 6,454 6,790 12,977 28,545 27,174 37.80%
NOSH 1,086,000 382,500 140,000 140,000 140,000 140,000 140,000 40.65%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 9.90% 9.12% 6.95% -126.18% -615.74% -1,303.26% -645.96% -
ROE 12.26% 14.88% 24.34% -4.36% -14.63% -7.25% -20.73% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 25.94 24.13 16.14 0.38 0.23 0.13 0.66 84.28%
EPS 2.57 2.20 1.12 -0.21 -1.36 -1.48 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.148 0.0461 0.0485 0.0927 0.2039 0.1941 1.27%
Adjusted Per Share Value based on latest NOSH - 382,500
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 21.20 8.47 2.07 0.05 0.03 0.02 0.09 148.30%
EPS 2.10 0.77 0.14 -0.03 -0.17 -0.19 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1712 0.052 0.0059 0.0062 0.0119 0.0262 0.0249 37.85%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.23 0.875 0.09 0.09 0.16 0.09 0.185 -
P/RPS 4.74 3.63 0.56 23.73 69.14 68.48 27.88 -25.55%
P/EPS 47.89 39.74 8.02 -42.57 -11.80 -6.09 -4.60 -
EY 2.09 2.52 12.47 -2.35 -8.48 -16.42 -21.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 5.91 1.95 1.86 1.73 0.44 0.95 35.42%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 12/09/24 21/09/23 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 -
Price 1.49 1.29 0.09 0.09 0.155 0.075 0.155 -
P/RPS 5.74 5.35 0.56 23.73 66.98 57.07 23.36 -20.84%
P/EPS 58.02 58.59 8.02 -42.57 -11.43 -5.07 -3.85 -
EY 1.72 1.71 12.47 -2.35 -8.75 -19.70 -25.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.11 8.72 1.95 1.86 1.67 0.37 0.80 43.87%

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