[BNASTRA] QoQ Quarter Result on 2022-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 74,158 64,538 22,597 27,373 26,968 10,683 531 2,567.69% QoQ % 14.91% 185.60% -17.45% 1.50% 152.44% 1,911.86% - Horiz. % 13,965.73% 12,154.05% 4,255.56% 5,154.99% 5,078.72% 2,011.86% 100.00%
PBT 7,773 8,445 2,322 4,154 4,345 2,915 -670 - QoQ % -7.96% 263.70% -44.10% -4.40% 49.06% 535.07% - Horiz. % -1,160.15% -1,260.45% -346.57% -620.00% -648.51% -435.07% 100.00%
Tax -2,206 -2,097 -751 -1,117 -12,248 -1,341 0 - QoQ % -5.20% -179.23% 32.77% 90.88% -813.35% 0.00% - Horiz. % 164.50% 156.38% 56.00% 83.30% 913.35% 100.00% -
NP 5,567 6,348 1,571 3,037 -7,903 1,574 -670 - QoQ % -12.30% 304.07% -48.27% 138.43% -602.10% 334.93% - Horiz. % -830.90% -947.46% -234.48% -453.28% 1,179.55% -234.93% 100.00%
NP to SH 5,567 6,348 1,571 3,037 -7,902 1,628 -296 - QoQ % -12.30% 304.07% -48.27% 138.43% -585.38% 650.00% - Horiz. % -1,880.74% -2,144.59% -530.74% -1,026.01% 2,669.59% -550.00% 100.00%
Tax Rate 28.38 % 24.83 % 32.34 % 26.89 % 281.89 % 46.00 % - % - QoQ % 14.30% -23.22% 20.27% -90.46% 512.80% 0.00% - Horiz. % 61.70% 53.98% 70.30% 58.46% 612.80% 100.00% -
Total Cost 68,591 58,190 21,026 24,336 34,871 9,109 1,201 1,372.14% QoQ % 17.87% 176.75% -13.60% -30.21% 282.82% 658.45% - Horiz. % 5,711.16% 4,845.13% 1,750.71% 2,026.31% 2,903.50% 758.45% 100.00%
Net Worth 33,454 12,809 6,454 4,885 1,847 8,414 6,790 188.71% QoQ % 161.16% 98.48% 32.09% 164.39% -78.04% 23.92% - Horiz. % 492.71% 188.66% 95.05% 71.96% 27.22% 123.92% 100.00%
Dividend 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 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 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 33,454 12,809 6,454 4,885 1,847 8,414 6,790 188.71% QoQ % 161.16% 98.48% 32.09% 164.39% -78.04% 23.92% - Horiz. % 492.71% 188.66% 95.05% 71.96% 27.22% 123.92% 100.00%
NOSH 301,667 140,000 140,000 140,000 140,000 140,000 140,000 66.59% QoQ % 115.48% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 215.48% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 7.51 % 9.84 % 6.95 % 11.09 % -29.31 % 14.73 % -126.18 % - QoQ % -23.68% 41.58% -37.33% 137.84% -298.98% 111.67% - Horiz. % -5.95% -7.80% -5.51% -8.79% 23.23% -11.67% 100.00%
ROE 16.64 % 49.56 % 24.34 % 62.16 % -427.60 % 19.35 % -4.36 % - QoQ % -66.42% 103.62% -60.84% 114.54% -2,309.82% 543.81% - Horiz. % -381.65% -1,136.70% -558.26% -1,425.69% 9,807.34% -443.81% 100.00%
Per Share 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 24.58 46.10 16.14 19.55 19.26 7.63 0.38 1,499.19% QoQ % -46.68% 185.63% -17.44% 1.51% 152.42% 1,907.89% - Horiz. % 6,468.42% 12,131.58% 4,247.37% 5,144.74% 5,068.42% 2,007.89% 100.00%
EPS 1.85 4.53 1.12 2.17 -5.64 1.16 -0.21 - QoQ % -59.16% 304.46% -48.39% 138.48% -586.21% 652.38% - Horiz. % -880.95% -2,157.14% -533.33% -1,033.33% 2,685.71% -552.38% 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 0.1109 0.0915 0.0461 0.0349 0.0132 0.0601 0.0485 73.30% QoQ % 21.20% 98.48% 32.09% 164.39% -78.04% 23.92% - Horiz. % 228.66% 188.66% 95.05% 71.96% 27.22% 123.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 14.90 12.97 4.54 5.50 5.42 2.15 0.11 2,514.04% QoQ % 14.88% 185.68% -17.45% 1.48% 152.09% 1,854.55% - Horiz. % 13,545.45% 11,790.91% 4,127.27% 5,000.00% 4,927.27% 1,954.55% 100.00%
EPS 1.12 1.28 0.32 0.61 -1.59 0.33 -0.06 - QoQ % -12.50% 300.00% -47.54% 138.36% -581.82% 650.00% - Horiz. % -1,866.67% -2,133.33% -533.33% -1,016.67% 2,650.00% -550.00% 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 0.0672 0.0257 0.0130 0.0098 0.0037 0.0169 0.0136 189.26% QoQ % 161.48% 97.69% 32.65% 164.86% -78.11% 24.26% - Horiz. % 494.12% 188.97% 95.59% 72.06% 27.21% 124.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.8300 0.0900 0.0900 0.0900 0.0900 0.0900 0.0900 -
P/RPS 3.38 0.20 0.56 0.46 0.47 1.18 23.73 -72.63% QoQ % 1,590.00% -64.29% 21.74% -2.13% -60.17% -95.03% - Horiz. % 14.24% 0.84% 2.36% 1.94% 1.98% 4.97% 100.00%
P/EPS 44.98 1.98 8.02 4.15 -1.59 7.74 -42.57 - QoQ % 2,171.72% -75.31% 93.25% 361.01% -120.54% 118.18% - Horiz. % -105.66% -4.65% -18.84% -9.75% 3.74% -18.18% 100.00%
EY 2.22 50.38 12.47 24.10 -62.71 12.92 -2.35 - QoQ % -95.59% 304.01% -48.26% 138.43% -585.37% 649.79% - Horiz. % -94.47% -2,143.83% -530.64% -1,025.53% 2,668.51% -549.79% 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 7.48 0.98 1.95 2.58 6.82 1.50 1.86 152.25% QoQ % 663.27% -49.74% -24.42% -62.17% 354.67% -19.35% - Horiz. % 402.15% 52.69% 104.84% 138.71% 366.67% 80.65% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date - 22/12/22 22/09/22 - 24/03/22 15/12/21 23/09/21 -
Price 0.8300 0.8500 0.0900 0.0900 0.0900 0.0900 0.0900 -
P/RPS 3.38 1.84 0.56 0.46 0.47 1.18 23.73 -72.63% QoQ % 83.70% 228.57% 21.74% -2.13% -60.17% -95.03% - Horiz. % 14.24% 7.75% 2.36% 1.94% 1.98% 4.97% 100.00%
P/EPS 44.98 18.75 8.02 4.15 -1.59 7.74 -42.57 - QoQ % 139.89% 133.79% 93.25% 361.01% -120.54% 118.18% - Horiz. % -105.66% -44.05% -18.84% -9.75% 3.74% -18.18% 100.00%
EY 2.22 5.33 12.47 24.10 -62.71 12.92 -2.35 - QoQ % -58.35% -57.26% -48.26% 138.43% -585.37% 649.79% - Horiz. % -94.47% -226.81% -530.64% -1,025.53% 2,668.51% -549.79% 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 7.48 9.29 1.95 2.58 6.82 1.50 1.86 152.25% QoQ % -19.48% 376.41% -24.42% -62.17% 354.67% -19.35% - Horiz. % 402.15% 499.46% 104.84% 138.71% 366.67% 80.65% 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
CCB 1QFY2023 Quarterly report.pdf 
