[BNASTRA] YoY Quarter Result on 2021-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 92,298 22,597 531 324 184 929 102,756 -1.77% YoY % 308.45% 4,155.56% 63.89% 76.09% -80.19% -99.10% - Horiz. % 89.82% 21.99% 0.52% 0.32% 0.18% 0.90% 100.00%
PBT 11,221 2,322 -670 -1,995 -2,398 -6,001 2,949 24.93% YoY % 383.25% 446.57% 66.42% 16.81% 60.04% -303.49% - Horiz. % 380.50% 78.74% -22.72% -67.65% -81.32% -203.49% 100.00%
Tax -2,800 -751 0 0 0 0 -906 20.68% YoY % -272.84% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 309.05% 82.89% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 8,421 1,571 -670 -1,995 -2,398 -6,001 2,043 26.61% YoY % 436.03% 334.48% 66.42% 16.81% 60.04% -393.73% - Horiz. % 412.19% 76.90% -32.79% -97.65% -117.38% -293.73% 100.00%
NP to SH 8,421 1,571 -296 -1,899 -2,069 -5,632 2,223 24.84% YoY % 436.03% 630.74% 84.41% 8.22% 63.26% -353.35% - Horiz. % 378.81% 70.67% -13.32% -85.43% -93.07% -253.35% 100.00%
Tax Rate 24.95 % 32.34 % - % - % - % - % 30.72 % -3.41% YoY % -22.85% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.22% 105.27% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 83,877 21,026 1,201 2,319 2,582 6,930 100,713 -3.00% YoY % 298.92% 1,650.71% -48.21% -10.19% -62.74% -93.12% - Horiz. % 83.28% 20.88% 1.19% 2.30% 2.56% 6.88% 100.00%
Net Worth 56,610 6,454 6,790 12,977 28,545 27,174 136,836 -13.67% YoY % 777.13% -4.95% -47.68% -54.54% 5.05% -80.14% - Horiz. % 41.37% 4.72% 4.96% 9.48% 20.86% 19.86% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 56,610 6,454 6,790 12,977 28,545 27,174 136,836 -13.67% YoY % 777.13% -4.95% -47.68% -54.54% 5.05% -80.14% - Horiz. % 41.37% 4.72% 4.96% 9.48% 20.86% 19.86% 100.00%
NOSH 382,500 140,000 140,000 140,000 140,000 140,000 140,000 18.23% YoY % 173.21% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 273.21% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 9.12 % 6.95 % -126.18 % -615.74 % -1,303.26 % -645.96 % 1.99 % 28.87% YoY % 31.22% 105.51% 79.51% 52.75% -101.76% -32,560.30% - Horiz. % 458.29% 349.25% -6,340.70% -30,941.71% -65,490.45% -32,460.30% 100.00%
ROE 14.88 % 24.34 % -4.36 % -14.63 % -7.25 % -20.73 % 1.62 % 44.69% YoY % -38.87% 658.26% 70.20% -101.79% 65.03% -1,379.63% - Horiz. % 918.52% 1,502.47% -269.14% -903.09% -447.53% -1,279.63% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 24.13 16.14 0.38 0.23 0.13 0.66 73.40 -16.92% YoY % 49.50% 4,147.37% 65.22% 76.92% -80.30% -99.10% - Horiz. % 32.87% 21.99% 0.52% 0.31% 0.18% 0.90% 100.00%
EPS 2.20 1.12 -0.21 -1.36 -1.48 -4.02 1.59 5.56% YoY % 96.43% 633.33% 84.56% 8.11% 63.18% -352.83% - Horiz. % 138.36% 70.44% -13.21% -85.53% -93.08% -252.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1480 0.0461 0.0485 0.0927 0.2039 0.1941 0.9774 -26.98% YoY % 221.04% -4.95% -47.68% -54.54% 5.05% -80.14% - Horiz. % 15.14% 4.72% 4.96% 9.48% 20.86% 19.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 18.54 4.54 0.11 0.07 0.04 0.19 20.64 -1.77% YoY % 308.37% 4,027.27% 57.14% 75.00% -78.95% -99.08% - Horiz. % 89.83% 22.00% 0.53% 0.34% 0.19% 0.92% 100.00%
EPS 1.69 0.32 -0.06 -0.38 -0.42 -1.13 0.45 24.66% YoY % 428.13% 633.33% 84.21% 9.52% 62.83% -351.11% - Horiz. % 375.56% 71.11% -13.33% -84.44% -93.33% -251.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1137 0.0130 0.0136 0.0261 0.0574 0.0546 0.2749 -13.68% YoY % 774.62% -4.41% -47.89% -54.53% 5.13% -80.14% - Horiz. % 41.36% 4.73% 4.95% 9.49% 20.88% 19.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.8750 0.0900 0.0900 0.1600 0.0900 0.1850 0.8600 -
P/RPS 3.63 0.56 23.73 69.14 68.48 27.88 1.17 20.76% YoY % 548.21% -97.64% -65.68% 0.96% 145.62% 2,282.91% - Horiz. % 310.26% 47.86% 2,028.21% 5,909.40% 5,852.99% 2,382.91% 100.00%
P/EPS 39.74 8.02 -42.57 -11.80 -6.09 -4.60 54.16 -5.03% YoY % 395.51% 118.84% -260.76% -93.76% -32.39% -108.49% - Horiz. % 73.38% 14.81% -78.60% -21.79% -11.24% -8.49% 100.00%
EY 2.52 12.47 -2.35 -8.48 -16.42 -21.75 1.85 5.28% YoY % -79.79% 630.64% 72.29% 48.36% 24.51% -1,275.68% - Horiz. % 136.22% 674.05% -127.03% -458.38% -887.57% -1,175.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.91 1.95 1.86 1.73 0.44 0.95 0.88 37.34% YoY % 203.08% 4.84% 7.51% 293.18% -53.68% 7.95% - Horiz. % 671.59% 221.59% 211.36% 196.59% 50.00% 107.95% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 21/09/23 22/09/22 23/09/21 24/09/20 26/09/19 27/09/18 25/09/17 -
Price 1.2900 0.0900 0.0900 0.1550 0.0750 0.1550 0.7500 -
P/RPS 5.35 0.56 23.73 66.98 57.07 23.36 1.02 31.80% YoY % 855.36% -97.64% -64.57% 17.36% 144.31% 2,190.20% - Horiz. % 524.51% 54.90% 2,326.47% 6,566.67% 5,595.10% 2,290.20% 100.00%
P/EPS 58.59 8.02 -42.57 -11.43 -5.07 -3.85 47.23 3.66% YoY % 630.55% 118.84% -272.44% -125.44% -31.69% -108.15% - Horiz. % 124.05% 16.98% -90.13% -24.20% -10.73% -8.15% 100.00%
EY 1.71 12.47 -2.35 -8.75 -19.70 -25.95 2.12 -3.52% YoY % -86.29% 630.64% 73.14% 55.58% 24.08% -1,324.06% - Horiz. % 80.66% 588.21% -110.85% -412.74% -929.25% -1,224.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.72 1.95 1.86 1.67 0.37 0.80 0.77 49.83% YoY % 347.18% 4.84% 11.38% 351.35% -53.75% 3.90% - Horiz. % 1,132.47% 253.25% 241.56% 216.88% 48.05% 103.90% 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
2Q 31 07 2021.pdf 
