Binastra Corporation Berhad (KLSE:BNASTRA)
Malaysia · Delayed Price · Currency is MYR 2.060
+0.050 (2.49%)
At close: Jun 30, 2026
KLSE:BNASTRA Income Statement
Financials in millions MYR. Fiscal year is February - January.
Millions MYR. Fiscal year is Feb - Jan.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 30, 2026 | Jan '26 Jan 31, 2026 | Jan '25 Jan 31, 2025 | Jan '24 Jan 31, 2024 | Jan '23 Jan 31, 2023 | Jan '22 Jan 31, 2022 |
| 1,851 | 1,502 | 946.6 | 425.2 | 184.85 | 38.55 | |
Revenue Growth (YoY) | 80.80% | 58.71% | 122.62% | 130.03% | 379.53% | 2004.09% |
Cost of Revenue | 1,638 | 1,311 | 812.46 | 364.63 | 158.69 | 29.09 |
Gross Profit | 212.86 | 191.04 | 134.14 | 60.58 | 26.15 | 9.46 |
Selling, General & Admin | 13.8 | 10.05 | 9.9 | 5.41 | 2.57 | - |
Other Operating Expenses | -0.71 | -0.5 | -0.72 | -0.07 | -0 | 4.41 |
Operating Expenses | 13.09 | 9.56 | 9.18 | 5.34 | 2.57 | 4.41 |
Operating Income | 199.77 | 181.49 | 124.96 | 55.24 | 23.59 | 5.05 |
Interest Expense | -2.62 | -2.07 | -1.45 | -0.33 | -0.05 | -0.13 |
Interest & Investment Income | 1.34 | 1.27 | 0.87 | 0.19 | 0.01 | - |
Currency Exchange Gain (Loss) | 0.05 | 0.05 | - | - | - | - |
EBT Excluding Unusual Items | 198.54 | 180.73 | 124.38 | 55.1 | 23.55 | 4.92 |
Gain (Loss) on Sale of Investments | 0.07 | 0.07 | 0.11 | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 0.04 | - | - |
Asset Writedown | - | - | 0 | - | - | - |
Pretax Income | 198.61 | 180.81 | 124.49 | 55.14 | 23.55 | 4.92 |
Income Tax Expense | 48.22 | 43.95 | 34.23 | 13.55 | 6.17 | 0.58 |
Earnings From Continuing Operations | 150.4 | 136.86 | 90.26 | 41.59 | 17.37 | 4.34 |
Earnings From Discontinued Operations | - | - | - | -0.82 | -0.85 | -13.01 |
Net Income to Company | 150.4 | 136.86 | 90.26 | 40.77 | 16.52 | -8.67 |
Minority Interest in Earnings | -6.78 | -3.37 | - | - | - | 0.53 |
Net Income | 143.62 | 133.49 | 90.26 | 40.77 | 16.52 | -8.13 |
Net Income to Common | 143.62 | 133.49 | 90.26 | 40.77 | 16.52 | -8.13 |
Net Income Growth | 47.62% | 47.90% | 121.36% | 146.76% | - | - |
Shares Outstanding (Basic) | 1,091 | 1,091 | 865 | 746 | 361 | 280 |
Shares Outstanding (Diluted) | 1,091 | 1,091 | 865 | 746 | 384 | 280 |
Shares Change (YoY) | 22.81% | 26.12% | 15.95% | 94.18% | 37.20% | - |
EPS (Basic) | 0.13 | 0.12 | 0.10 | 0.05 | 0.05 | -0.03 |
EPS (Diluted) | 0.13 | 0.12 | 0.10 | 0.05 | 0.04 | -0.03 |
EPS Growth | 20.20% | 17.32% | 90.82% | 27.16% | - | - |
Free Cash Flow | 71.15 | 58.04 | -44.14 | 3.03 | -12.2 | -0.9 |
Free Cash Flow Per Share | 0.07 | 0.05 | -0.05 | 0.00 | -0.03 | -0.00 |
Dividend Per Share | 0.065 | 0.065 | 0.030 | - | - | - |
Dividend Growth | 116.67% | 116.67% | - | - | - | - |
Gross Margin | 11.50% | 12.72% | 14.17% | 14.25% | 14.15% | 24.54% |
Operating Margin | 10.79% | 12.08% | 13.20% | 12.99% | 12.76% | 13.11% |
Profit Margin | 7.76% | 8.88% | 9.54% | 9.59% | 8.94% | -21.10% |
Free Cash Flow Margin | 3.84% | 3.86% | -4.66% | 0.71% | -6.60% | -2.34% |
EBITDA | 213.09 | 194.19 | 133.2 | 56.42 | 23.66 | 5.2 |
EBITDA Margin | 11.51% | 12.93% | 14.07% | 13.27% | 12.80% | 13.49% |
D&A For EBITDA | 13.32 | 12.7 | 8.24 | 1.18 | 0.07 | 0.15 |
EBIT | 199.77 | 181.49 | 124.96 | 55.24 | 23.59 | 5.05 |
EBIT Margin | 10.79% | 12.08% | 13.20% | 12.99% | 12.76% | 13.11% |
Effective Tax Rate | 24.28% | 24.31% | 27.50% | 24.58% | 26.21% | 11.73% |