[BNASTRA] YoY TTM Result on 31-Oct-2019 [#3]

Stock
[BNASTRA] BINASTRA CORPORATION BERHAD
Announcement Date
19-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 26.97%
YoY- 92.19%
Quarter Report
Latest QR
Upcoming QR
BNASTRA's Result
BNASTRA's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 141,476 12,039 2,989 1,519 91,253 400,557 409,626 -16.23%
PBT 19,266 -2,433 -5,127 -9,148 -50,208 11,646 22,234 -2.35%
Tax -16,213 -1,337 -913 -1,172 -122 -1,892 -3,777 27.46%
NP 3,053 -3,770 -6,040 -10,320 -50,330 9,754 18,457 -25.89%
-
NP to SH 3,054 -2,649 -4,423 -3,820 -48,927 10,636 19,056 -26.28%
-
Tax Rate 84.15% - - - - 16.25% 16.99% -
Total Cost 138,423 15,809 9,029 11,839 141,583 390,803 391,169 -15.89%
-
Net Worth 12,809 8,414 11,395 27,496 24,822 137,717 125,580 -31.63%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - 63,000 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 12,809 8,414 11,395 27,496 24,822 137,717 125,580 -31.63%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 2.16% -31.31% -202.07% -679.39% -55.15% 2.44% 4.51% -
ROE 23.84% -31.48% -38.81% -13.89% -197.11% 7.72% 15.17% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 101.05 8.60 2.14 1.09 65.18 286.11 292.59 -16.23%
EPS 2.18 -1.89 -3.16 -2.73 -34.95 7.60 13.61 -26.29%
DPS 0.00 0.00 0.00 0.00 45.00 0.00 0.00 -
NAPS 0.0915 0.0601 0.0814 0.1964 0.1773 0.9837 0.897 -31.63%
Adjusted Per Share Value based on latest NOSH - 140,000
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 12.99 1.11 0.27 0.14 8.38 36.78 37.61 -16.23%
EPS 0.28 -0.24 -0.41 -0.35 -4.49 0.98 1.75 -26.30%
DPS 0.00 0.00 0.00 0.00 5.78 0.00 0.00 -
NAPS 0.0118 0.0077 0.0105 0.0252 0.0228 0.1264 0.1153 -31.59%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.09 0.09 0.13 0.08 0.13 0.815 0.71 -
P/RPS 0.09 1.05 6.09 7.37 0.20 0.28 0.24 -15.07%
P/EPS 4.13 -4.76 -4.11 -2.93 -0.37 10.73 5.22 -3.82%
EY 24.24 -21.02 -24.30 -34.11 -268.83 9.32 19.17 3.98%
DY 0.00 0.00 0.00 0.00 346.15 0.00 0.00 -
P/NAPS 0.98 1.50 1.60 0.41 0.73 0.83 0.79 3.65%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 22/12/22 15/12/21 29/12/20 19/12/19 17/12/18 22/12/17 15/12/16 -
Price 0.85 0.09 0.145 0.08 0.11 0.715 0.76 -
P/RPS 0.84 1.05 6.79 7.37 0.17 0.25 0.26 21.57%
P/EPS 38.97 -4.76 -4.59 -2.93 -0.31 9.41 5.58 38.23%
EY 2.57 -21.02 -21.79 -34.11 -317.71 10.63 17.91 -27.63%
DY 0.00 0.00 0.00 0.00 409.09 0.00 0.00 -
P/NAPS 9.29 1.50 1.78 0.41 0.62 0.73 0.85 48.94%

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