Binastra Corporation Berhad (KLSE: BNASTRA)
Malaysia
· Delayed Price · Currency is MYR 1.770
+0.020 (1.14%)
At close: Jan 21, 2025
KLSE: BNASTRA Income Statement
Financials in millions MYR. Fiscal year is February - January.
Millions MYR. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Oct '24 Oct 31, 2024 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 | Jan '21 Jan 31, 2021 | Jan '20 Jan 31, 2020 | 2019 - 2015 |
| Revenue | 831.76 | 425.2 | 184.85 | 38.55 | 1.83 | 1.94 | Upgrade
|
| Revenue Growth (YoY) | 144.51% | 130.03% | 379.53% | 2004.09% | -5.37% | -64.23% | Upgrade
|
| Cost of Revenue | 713.59 | 364.63 | 158.69 | 29.09 | 0.74 | 0.41 | Upgrade
|
| Gross Profit | 118.18 | 60.58 | 26.15 | 9.46 | 1.1 | 1.53 | Upgrade
|
| Selling, General & Admin | 10.19 | 5.41 | 2.57 | - | - | 0.03 | Upgrade
|
| Other Operating Expenses | -0.72 | -0.11 | -0 | 4.41 | 5.57 | -13.69 | Upgrade
|
| Operating Expenses | 9.47 | 5.3 | 2.57 | 4.41 | 5.57 | -13.66 | Upgrade
|
| Operating Income | 108.71 | 55.28 | 23.59 | 5.05 | -4.47 | 15.19 | Upgrade
|
| Interest Expense | -1.59 | -0.33 | -0.05 | -0.13 | -0 | -0.66 | Upgrade
|
| Interest & Investment Income | 0.56 | 0.19 | 0.01 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 107.68 | 55.14 | 23.55 | 4.92 | -4.47 | 14.53 | Upgrade
|
| Pretax Income | 107.68 | 55.14 | 23.55 | 4.92 | -4.47 | 14.53 | Upgrade
|
| Income Tax Expense | 27.14 | 13.55 | 6.17 | 0.58 | - | -0.01 | Upgrade
|
| Earnings From Continuing Operations | 80.54 | 41.59 | 17.37 | 4.34 | -4.47 | 14.54 | Upgrade
|
| Earnings From Discontinued Operations | - | -0.82 | -0.85 | -13.01 | -5 | -2.04 | Upgrade
|
| Net Income to Company | 80.54 | 40.77 | 16.52 | -8.67 | -9.47 | 12.5 | Upgrade
|
| Minority Interest in Earnings | - | - | - | 0.53 | 1.39 | 1.76 | Upgrade
|
| Net Income | 80.54 | 40.77 | 16.52 | -8.13 | -8.08 | 14.27 | Upgrade
|
| Net Income to Common | 80.54 | 40.77 | 16.52 | -8.13 | -8.08 | 14.27 | Upgrade
|
| Net Income Growth | 160.16% | 146.77% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 755 | 800 | 361 | 280 | 280 | 280 | Upgrade
|
| Shares Outstanding (Diluted) | 755 | 800 | 384 | 280 | 280 | 280 | Upgrade
|
| Shares Change (YoY) | -11.49% | 108.24% | 37.20% | - | - | - | Upgrade
|
| EPS (Basic) | 0.11 | 0.05 | 0.05 | -0.03 | -0.03 | 0.05 | Upgrade
|
| EPS (Diluted) | 0.11 | 0.05 | 0.04 | -0.03 | -0.03 | 0.05 | Upgrade
|
| EPS Growth | 193.64% | 18.57% | - | - | - | - | Upgrade
|
| Free Cash Flow | -57.55 | 3.03 | -12.2 | -0.9 | 8.26 | 24.82 | Upgrade
|
| Free Cash Flow Per Share | -0.08 | 0.00 | -0.03 | -0.00 | 0.03 | 0.09 | Upgrade
|
| Gross Margin | 14.21% | 14.25% | 14.15% | 24.54% | 59.88% | 79.03% | Upgrade
|
| Operating Margin | 13.07% | 13.00% | 12.76% | 13.11% | -243.94% | 784.76% | Upgrade
|
| Profit Margin | 9.68% | 9.59% | 8.94% | -21.10% | -441.05% | 736.88% | Upgrade
|
| Free Cash Flow Margin | -6.92% | 0.71% | -6.60% | -2.34% | 450.93% | 1282.23% | Upgrade
|
| EBITDA | 114.62 | 56.46 | 23.66 | 5.2 | -4.18 | 15.6 | Upgrade
|
| EBITDA Margin | 13.78% | 13.28% | 12.80% | 13.49% | -227.89% | 805.58% | Upgrade
|
| D&A For EBITDA | 5.91 | 1.18 | 0.07 | 0.15 | 0.29 | 0.4 | Upgrade
|
| EBIT | 108.71 | 55.28 | 23.59 | 5.05 | -4.47 | 15.19 | Upgrade
|
| EBIT Margin | 13.07% | 13.00% | 12.76% | 13.11% | -243.94% | 784.76% | Upgrade
|
| Effective Tax Rate | 25.21% | 24.58% | 26.21% | 11.73% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.