[BNASTRA] YoY Quarter Result on 2021-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 122,031 64,538 10,683 1,033 339 1,388 103,955 2.71% YoY % 89.08% 504.12% 934.17% 204.72% -75.58% -98.66% - Horiz. % 117.39% 62.08% 10.28% 0.99% 0.33% 1.34% 100.00%
PBT 14,977 8,445 2,915 -1,781 -945 -2,798 1,135 53.69% YoY % 77.35% 189.71% 263.67% -88.47% 66.23% -346.52% - Horiz. % 1,319.56% 744.05% 256.83% -156.92% -83.26% -246.52% 100.00%
Tax -3,741 -2,097 -1,341 0 12 0 -440 42.84% YoY % -78.40% -56.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % 850.23% 476.59% 304.77% -0.00% -2.73% -0.00% 100.00%
NP 11,236 6,348 1,574 -1,781 -933 -2,798 695 58.98% YoY % 77.00% 303.30% 188.38% -90.89% 66.65% -502.59% - Horiz. % 1,616.69% 913.38% 226.47% -256.26% -134.24% -402.59% 100.00%
NP to SH 11,236 6,348 1,628 -1,590 -1,049 -2,460 1,058 48.23% YoY % 77.00% 289.93% 202.39% -51.57% 57.36% -332.51% - Horiz. % 1,062.00% 600.00% 153.88% -150.28% -99.15% -232.51% 100.00%
Tax Rate 24.98 % 24.83 % 46.00 % - % - % - % 38.77 % -7.06% YoY % 0.60% -46.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 64.43% 64.04% 118.65% 0.00% 0.00% 0.00% 100.00%
Total Cost 110,795 58,190 9,109 2,814 1,272 4,186 103,260 1.18% YoY % 90.40% 538.82% 223.70% 121.23% -69.61% -95.95% - Horiz. % 107.30% 56.35% 8.82% 2.73% 1.23% 4.05% 100.00%
Net Worth 67,817 12,809 8,414 11,395 27,496 24,822 137,717 -11.13% YoY % 429.41% 52.25% -26.17% -58.55% 10.77% -81.98% - Horiz. % 49.24% 9.30% 6.11% 8.27% 19.97% 18.02% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 67,817 12,809 8,414 11,395 27,496 24,822 137,717 -11.13% YoY % 429.41% 52.25% -26.17% -58.55% 10.77% -81.98% - Horiz. % 49.24% 9.30% 6.11% 8.27% 19.97% 18.02% 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 9.21 % 9.84 % 14.73 % -172.41 % -275.22 % -201.59 % 0.67 % 54.74% YoY % -6.40% -33.20% 108.54% 37.36% -36.52% -30,188.06% - Horiz. % 1,374.63% 1,468.66% 2,198.51% -25,732.84% -41,077.61% -30,088.06% 100.00%
ROE 16.57 % 49.56 % 19.35 % -13.95 % -3.82 % -9.91 % 0.77 % 66.74% YoY % -66.57% 156.12% 238.71% -265.18% 61.45% -1,387.01% - Horiz. % 2,151.95% 6,436.36% 2,512.99% -1,811.69% -496.10% -1,287.01% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 31.90 46.10 7.63 0.74 0.24 0.99 74.25 -13.13% YoY % -30.80% 504.19% 931.08% 208.33% -75.76% -98.67% - Horiz. % 42.96% 62.09% 10.28% 1.00% 0.32% 1.33% 100.00%
EPS 2.94 4.53 1.16 -1.14 -0.75 -1.76 0.76 25.28% YoY % -35.10% 290.52% 201.75% -52.00% 57.39% -331.58% - Horiz. % 386.84% 596.05% 152.63% -150.00% -98.68% -231.58% 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 0.1773 0.0915 0.0601 0.0814 0.1964 0.1773 0.9837 -24.83% YoY % 93.77% 52.25% -26.17% -58.55% 10.77% -81.98% - Horiz. % 18.02% 9.30% 6.11% 8.27% 19.97% 18.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 497,750 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 24.52 12.97 2.15 0.21 0.07 0.28 20.88 2.71% YoY % 89.05% 503.26% 923.81% 200.00% -75.00% -98.66% - Horiz. % 117.43% 62.12% 10.30% 1.01% 0.34% 1.34% 100.00%
EPS 2.26 1.28 0.33 -0.32 -0.21 -0.49 0.21 48.56% YoY % 76.56% 287.88% 203.12% -52.38% 57.14% -333.33% - Horiz. % 1,076.19% 609.52% 157.14% -152.38% -100.00% -233.33% 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 0.1362 0.0257 0.0169 0.0229 0.0552 0.0499 0.2767 -11.14% YoY % 429.96% 52.07% -26.20% -58.51% 10.62% -81.97% - Horiz. % 49.22% 9.29% 6.11% 8.28% 19.95% 18.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.3000 0.0900 0.0900 0.1300 0.0800 0.1300 0.8150 -
P/RPS 4.07 0.20 1.18 17.62 33.04 13.11 1.10 24.35% YoY % 1,935.00% -83.05% -93.30% -46.67% 152.02% 1,091.82% - Horiz. % 370.00% 18.18% 107.27% 1,601.82% 3,003.64% 1,191.82% 100.00%
P/EPS 44.26 1.98 7.74 -11.45 -10.68 -7.40 107.84 -13.79% YoY % 2,135.35% -74.42% 167.60% -7.21% -44.32% -106.86% - Horiz. % 41.04% 1.84% 7.18% -10.62% -9.90% -6.86% 100.00%
EY 2.26 50.38 12.92 -8.74 -9.37 -13.52 0.93 15.94% YoY % -95.51% 289.94% 247.83% 6.72% 30.70% -1,553.76% - Horiz. % 243.01% 5,417.20% 1,389.25% -939.78% -1,007.53% -1,453.76% 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 7.33 0.98 1.50 1.60 0.41 0.73 0.83 43.75% YoY % 647.96% -34.67% -6.25% 290.24% -43.84% -12.05% - Horiz. % 883.13% 118.07% 180.72% 192.77% 49.40% 87.95% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date - 22/12/22 15/12/21 29/12/20 19/12/19 17/12/18 22/12/17 -
Price 1.4600 0.8500 0.0900 0.1450 0.0800 0.1100 0.7150 -
P/RPS 4.58 1.84 1.18 19.65 33.04 11.10 0.96 29.73% YoY % 148.91% 55.93% -93.99% -40.53% 197.66% 1,056.25% - Horiz. % 477.08% 191.67% 122.92% 2,046.88% 3,441.67% 1,156.25% 100.00%
P/EPS 49.70 18.75 7.74 -12.77 -10.68 -6.26 94.61 -10.17% YoY % 165.07% 142.25% 160.61% -19.57% -70.61% -106.62% - Horiz. % 52.53% 19.82% 8.18% -13.50% -11.29% -6.62% 100.00%
EY 2.01 5.33 12.92 -7.83 -9.37 -15.97 1.06 11.25% YoY % -62.29% -58.75% 265.01% 16.44% 41.33% -1,606.60% - Horiz. % 189.62% 502.83% 1,218.87% -738.68% -883.96% -1,506.60% 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 8.23 9.29 1.50 1.78 0.41 0.62 0.73 49.72% YoY % -11.41% 519.33% -15.73% 334.15% -33.87% -15.07% - Horiz. % 1,127.40% 1,272.60% 205.48% 243.84% 56.16% 84.93% 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
3Q 31 10 2021.pdf 
