[BNASTRA] YoY TTM Result on 30-Apr-2022 [#1]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 56.56%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 549,325 220,839 65,555 2,182 2,155 3,313 295,647 10.86%
PBT 70,477 26,313 10,744 -8,454 -4,694 -14,604 -37,325 -
Tax -17,337 -7,093 -14,706 4 -901 -1,184 -1,468 50.84%
NP 53,140 19,220 -3,962 -8,450 -5,595 -15,788 -38,793 -
-
NP to SH 53,140 19,220 -3,533 -7,470 -4,052 -8,794 -37,554 -
-
Tax Rate 24.60% 26.96% 136.88% - - - - -
Total Cost 496,185 201,619 69,517 10,632 7,750 19,101 334,440 6.78%
-
Net Worth 101,314 48,156 4,885 7,098 22,245 30,533 32,690 20.72%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - 63,000 -
Div Payout % - - - - - - 0.00% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 101,314 48,156 4,885 7,098 22,245 30,533 32,690 20.72%
NOSH 497,750 382,500 140,000 140,000 140,000 140,000 140,000 23.51%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 9.67% 8.70% -6.04% -387.26% -259.63% -476.55% -13.12% -
ROE 52.45% 39.91% -72.31% -105.24% -18.21% -28.80% -114.88% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 121.40 57.74 46.83 1.56 1.54 2.37 211.18 -8.80%
EPS 11.74 5.02 -2.52 -5.34 -2.89 -6.28 -26.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 45.00 -
NAPS 0.2239 0.1259 0.0349 0.0507 0.1589 0.2181 0.2335 -0.69%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 50.53 20.32 6.03 0.20 0.20 0.30 27.20 10.86%
EPS 4.89 1.77 -0.33 -0.69 -0.37 -0.81 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.80 -
NAPS 0.0932 0.0443 0.0045 0.0065 0.0205 0.0281 0.0301 20.70%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 1.67 0.90 0.09 0.125 0.155 0.095 0.21 -
P/RPS 1.38 1.56 0.19 8.02 10.07 4.01 0.10 54.81%
P/EPS 14.22 17.91 -3.57 -2.34 -5.36 -1.51 -0.78 -
EY 7.03 5.58 -28.04 -42.69 -18.67 -66.12 -127.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 214.29 -
P/NAPS 7.46 7.15 2.58 2.47 0.98 0.44 0.90 42.21%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 20/06/24 28/06/23 23/06/22 27/07/21 25/06/20 28/06/19 28/06/18 -
Price 1.25 0.86 0.09 0.09 0.125 0.08 0.175 -
P/RPS 1.03 1.49 0.19 5.77 8.12 3.38 0.08 53.03%
P/EPS 10.64 17.11 -3.57 -1.69 -4.32 -1.27 -0.65 -
EY 9.39 5.84 -28.04 -59.29 -23.15 -78.52 -153.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 257.14 -
P/NAPS 5.58 6.83 2.58 1.78 0.79 0.37 0.75 39.67%

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