[BINACOM] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 24,887 18,335 14,963 24,925 29,594 14,025 17,646 25.68% QoQ % 35.73% 22.54% -39.97% -15.78% 111.01% -20.52% - Horiz. % 141.03% 103.90% 84.80% 141.25% 167.71% 79.48% 100.00%
PBT 3,168 2,044 2,440 1,208 1,446 1,506 992 116.40% QoQ % 54.99% -16.23% 101.99% -16.46% -3.98% 51.81% - Horiz. % 319.35% 206.05% 245.97% 121.77% 145.77% 151.81% 100.00%
Tax -910 -553 -881 507 -348 -460 -553 39.26% QoQ % -64.56% 37.23% -273.77% 245.69% 24.35% 16.82% - Horiz. % 164.56% 100.00% 159.31% -91.68% 62.93% 83.18% 100.00%
NP 2,258 1,491 1,559 1,715 1,098 1,046 439 197.08% QoQ % 51.44% -4.36% -9.10% 56.19% 4.97% 138.27% - Horiz. % 514.35% 339.64% 355.13% 390.66% 250.11% 238.27% 100.00%
NP to SH 1,547 1,444 1,543 1,520 705 1,036 572 93.77% QoQ % 7.13% -6.42% 1.51% 115.60% -31.95% 81.12% - Horiz. % 270.45% 252.45% 269.76% 265.73% 123.25% 181.12% 100.00%
Tax Rate 28.72 % 27.05 % 36.11 % -41.97 % 24.07 % 30.54 % 55.75 % -35.66% QoQ % 6.17% -25.09% 186.04% -274.37% -21.19% -45.22% - Horiz. % 51.52% 48.52% 64.77% -75.28% 43.17% 54.78% 100.00%
Total Cost 22,629 16,844 13,404 23,210 28,496 12,979 17,207 19.97% QoQ % 34.34% 25.66% -42.25% -18.55% 119.55% -24.57% - Horiz. % 131.51% 97.89% 77.90% 134.89% 165.61% 75.43% 100.00%
Net Worth 135,903 132,020 132,020 128,137 128,137 88,795 88,795 32.71% QoQ % 2.94% 0.00% 3.03% 0.00% 44.31% 0.00% - Horiz. % 153.05% 148.68% 148.68% 144.31% 144.31% 100.00% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 135,903 132,020 132,020 128,137 128,137 88,795 88,795 32.71% QoQ % 2.94% 0.00% 3.03% 0.00% 44.31% 0.00% - Horiz. % 153.05% 148.68% 148.68% 144.31% 144.31% 100.00% 100.00%
NOSH 388,295 388,295 388,295 388,295 388,295 286,436 286,436 22.42% QoQ % 0.00% 0.00% 0.00% 0.00% 35.56% 0.00% - Horiz. % 135.56% 135.56% 135.56% 135.56% 135.56% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.07 % 8.13 % 10.42 % 6.88 % 3.71 % 7.46 % 2.49 % 136.18% QoQ % 11.56% -21.98% 51.45% 85.44% -50.27% 199.60% - Horiz. % 364.26% 326.51% 418.47% 276.31% 149.00% 299.60% 100.00%
ROE 1.14 % 1.09 % 1.17 % 1.19 % 0.55 % 1.17 % 0.64 % 46.79% QoQ % 4.59% -6.84% -1.68% 116.36% -52.99% 82.81% - Horiz. % 178.12% 170.31% 182.81% 185.94% 85.94% 182.81% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.41 4.72 3.85 6.42 7.62 4.90 6.16 2.68% QoQ % 35.81% 22.60% -40.03% -15.75% 55.51% -20.45% - Horiz. % 104.06% 76.62% 62.50% 104.22% 123.70% 79.55% 100.00%
EPS 0.40 0.37 0.40 0.39 0.18 0.36 0.20 58.54% QoQ % 8.11% -7.50% 2.56% 116.67% -50.00% 80.00% - Horiz. % 200.00% 185.00% 200.00% 195.00% 90.00% 180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3500 0.3400 0.3400 0.3300 0.3300 0.3100 0.3100 8.40% QoQ % 2.94% 0.00% 3.03% 0.00% 6.45% 0.00% - Horiz. % 112.90% 109.68% 109.68% 106.45% 106.45% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 388,295 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.41 4.72 3.85 6.42 7.62 3.61 4.54 25.78% QoQ % 35.81% 22.60% -40.03% -15.75% 111.08% -20.48% - Horiz. % 141.19% 103.96% 84.80% 141.41% 167.84% 79.52% 100.00%
EPS 0.40 0.37 0.40 0.39 0.18 0.27 0.15 91.96% QoQ % 8.11% -7.50% 2.56% 116.67% -33.33% 80.00% - Horiz. % 266.67% 246.67% 266.67% 260.00% 120.00% 180.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3500 0.3400 0.3400 0.3300 0.3300 0.2287 0.2287 32.70% QoQ % 2.94% 0.00% 3.03% 0.00% 44.29% 0.00% - Horiz. % 153.04% 148.67% 148.67% 144.29% 144.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.3050 0.2000 0.2150 0.2850 0.3150 0.3800 0.3350 -
P/RPS 4.76 4.24 5.58 4.44 4.13 7.76 5.44 -8.50% QoQ % 12.26% -24.01% 25.68% 7.51% -46.78% 42.65% - Horiz. % 87.50% 77.94% 102.57% 81.62% 75.92% 142.65% 100.00%
P/EPS 76.55 53.78 54.10 72.81 173.49 105.06 167.76 -40.64% QoQ % 42.34% -0.59% -25.70% -58.03% 65.13% -37.37% - Horiz. % 45.63% 32.06% 32.25% 43.40% 103.42% 62.63% 100.00%
EY 1.31 1.86 1.85 1.37 0.58 0.95 0.60 68.06% QoQ % -29.57% 0.54% 35.04% 136.21% -38.95% 58.33% - Horiz. % 218.33% 310.00% 308.33% 228.33% 96.67% 158.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.87 0.59 0.63 0.86 0.95 1.23 1.08 -13.39% QoQ % 47.46% -6.35% -26.74% -9.47% -22.76% 13.89% - Horiz. % 80.56% 54.63% 58.33% 79.63% 87.96% 113.89% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 29/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.2650 0.2700 0.2400 0.2450 0.2900 0.3000 0.3350 -
P/RPS 4.13 5.72 6.23 3.82 3.81 6.13 5.44 -16.74% QoQ % -27.80% -8.19% 63.09% 0.26% -37.85% 12.68% - Horiz. % 75.92% 105.15% 114.52% 70.22% 70.04% 112.68% 100.00%
P/EPS 66.51 72.60 60.40 62.59 159.72 82.95 167.76 -45.94% QoQ % -8.39% 20.20% -3.50% -60.81% 92.55% -50.55% - Horiz. % 39.65% 43.28% 36.00% 37.31% 95.21% 49.45% 100.00%
EY 1.50 1.38 1.66 1.60 0.63 1.21 0.60 83.89% QoQ % 8.70% -16.87% 3.75% 153.97% -47.93% 101.67% - Horiz. % 250.00% 230.00% 276.67% 266.67% 105.00% 201.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.76 0.79 0.71 0.74 0.88 0.97 1.08 -20.83% QoQ % -3.80% 11.27% -4.05% -15.91% -9.28% -10.19% - Horiz. % 70.37% 73.15% 65.74% 68.52% 81.48% 89.81% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1. Binasat Communications Berhad Q3 FYE 2022 (final).pdf 
