BNASTRA | BINASTRA CORPORATION BERHAD
1.60 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Mar 24 | Q4 Jan 24 | 4 | 31 Jan 24 | 155.37 | 20.36 | 15.38 | 9.9% | 0.00 | 3.40 | 27.3% | 109.5% | 36.9% | 176.3% | ||||||||
| 21 Dec 23 | Q3 Oct 23 | 3 | 31 Jan 24 | 122.03 | 14.98 | 11.24 | 9.2% | 0.00 | 2.94 | 32.2% | 89.1% | 33.4% | 77.0% | ||||||||
| 21 Sep 23 | Q2 Jul 23 | 2 | 31 Jan 24 | 92.30 | 11.22 | 8.42 | 9.1% | 0.00 | 2.20 | 55.0% | 308.4% | 46.9% | 436.0% | ||||||||
| 28 Jun 23 | Q1 Apr 23 | 1 | 31 Jan 24 | 59.55 | 7.77 | 5.73 | 9.6% | 0.00 | 1.50 | 19.7% | 117.5% | 3.0% | 88.8% | ||||||||
| 28 Mar 23 | Q4 Jan 23 | 4 | 31 Jan 23 | 74.16 | 7.77 | 5.57 | 7.5% | 0.00 | 1.85 | 14.9% | 175.0% | 12.3% | 170.4% | ||||||||
| 22 Dec 22 | Q3 Oct 22 | 3 | 31 Jan 23 | 64.54 | 8.45 | 6.35 | 9.8% | 0.00 | 4.53 | 185.6% | 504.1% | 304.1% | 289.9% | ||||||||
| 22 Sep 22 | Q2 Jul 22 | 2 | 31 Jan 23 | 22.60 | 2.32 | 1.57 | 7.0% | 0.00 | 1.12 | 17.4% | 4155.6% | 48.3% | 630.7% | ||||||||
| 23 Jun 22 | Q1 Apr 22 | 1 | 31 Jan 23 | 27.37 | 4.15 | 3.04 | 11.1% | 0.00 | 2.17 | 1.5% | 7399.4% | 138.4% | 294.3% | ||||||||
| 24 Mar 22 | Q4 Jan 22 | 4 | 31 Jan 22 | 26.97 | 4.34 | -7.90 | -29.3% | 0.00 | -5.64 | 152.4% | 5762.6% | 585.4% | 226.8% | ||||||||
| 15 Dec 21 | Q3 Oct 21 | 3 | 31 Jan 22 | 10.68 | 2.92 | 1.63 | 15.2% | 0.00 | 1.16 | 1911.9% | 934.2% | 650.0% | 202.4% | ||||||||
| 23 Sep 21 | Q2 Jul 21 | 2 | 31 Jan 22 | 0.53 | -0.67 | -0.30 | -55.7% | 0.00 | -0.21 | 45.5% | 63.9% | 81.1% | 84.4% | ||||||||
| 27 Jul 21 | Q1 Apr 21 | 1 | 31 Jan 22 | 0.36 | -1.67 | -1.56 | -428.2% | 0.00 | -1.12 | 20.6% | 65.9% | 35.4% | 21.2% | ||||||||
| 15 Apr 21 | Q4 Jan 21 | 4 | 31 Jan 21 | 0.46 | -3.01 | -2.42 | -525.6% | 0.00 | -1.73 | 55.5% | 67.4% | 52.1% | 330.5% | ||||||||
| 29 Dec 20 | Q3 Oct 20 | 3 | 31 Jan 21 | 1.03 | -1.78 | -1.59 | -153.9% | 0.00 | -1.14 | 218.8% | 204.7% | 16.3% | 51.6% | ||||||||
| 24 Sep 20 | Q2 Jul 20 | 2 | 31 Jan 21 | 0.32 | -2.00 | -1.90 | -586.1% | 0.00 | -1.36 | 47.3% | 76.1% | 4.2% | 8.2% | ||||||||
| 25 Jun 20 | Q1 Apr 20 | 1 | 31 Jan 21 | 0.22 | -2.29 | -1.98 | -901.4% | 0.00 | -1.42 | 84.4% | 21900.0% | 289.0% | 112.2% | ||||||||
| 23 Apr 20 | Q4 Jan 20 | 4 | 31 Jan 20 | 1.41 | 0.94 | 1.05 | 74.3% | 0.00 | 0.75 | 316.5% | 41.9% | 200.0% | 106.2% | ||||||||
| 19 Dec 19 | Q3 Oct 19 | 3 | 31 Jan 20 | 0.34 | -0.94 | -1.05 | -309.4% | 0.00 | -0.75 | 84.2% | 75.6% | 49.3% | 57.4% | ||||||||
| 26 Sep 19 | Q2 Jul 19 | 2 | 31 Jan 20 | 0.18 | -2.40 | -2.07 | -1124.5% | 0.00 | -1.48 | 18300.0% | 80.2% | 112.8% | 63.3% | ||||||||
| 28 Jun 19 | Q1 Apr 19 | 1 | 31 Jan 20 | 0.00 | 16.79 | 16.19 | 1619000.0% | 0.00 | 11.56 | 99.9% | 99.9% | 195.8% | 894.0% | ||||||||
| 08 Apr 19 | Q4 Jan 19 | 4 | 31 Jan 19 | 0.99 | -22.60 | -16.89 | -1697.7% | 0.00 | -12.07 | 28.3% | 98.9% | 586.7% | 56.5% | ||||||||
| 17 Dec 18 | Q3 Oct 18 | 3 | 31 Jan 19 | 1.39 | -2.80 | -2.46 | -177.2% | 0.00 | -1.76 | 49.4% | 98.7% | 56.3% | 332.5% | ||||||||
| 27 Sep 18 | Q2 Jul 18 | 2 | 31 Jan 19 | 0.93 | -6.00 | -5.63 | -606.2% | 0.00 | -4.02 | 21.1% | 99.1% | 176.2% | 353.4% | ||||||||
| 28 Jun 18 | Q1 Apr 18 | 1 | 31 Jan 19 | 0.77 | -2.42 | -2.04 | -265.8% | 0.00 | -1.46 | 99.1% | 99.1% | 94.7% | 181.1% | ||||||||
| 02 Apr 18 | Q4 Jan 18 | 4 | 31 Jan 18 | 88.17 | -38.99 | -38.80 | -44.0% | 45.00 | -27.71 | 15.2% | 17.2% | 3766.9% | 901.2% | ||||||||
| 22 Dec 17 | Q3 Oct 17 | 3 | 31 Jan 18 | 103.95 | 1.14 | 1.06 | 1.0% | 0.00 | 0.76 | 1.2% | 6.2% | 52.4% | 78.4% | ||||||||
| 25 Sep 17 | Q2 Jul 17 | 2 | 31 Jan 18 | 102.76 | 2.95 | 2.22 | 2.2% | 0.00 | 1.59 | 17.6% | 19.8% | 11.5% | 10.8% | ||||||||
| 22 Jun 17 | Q1 Apr 17 | 1 | 31 Jan 18 | 87.36 | 3.13 | 2.51 | 2.9% | 0.00 | 1.80 | 18.0% | 15.8% | 48.1% | 53.1% | ||||||||
| 29 Mar 17 | Q4 Jan 17 | 4 | 31 Jan 17 | 106.49 | 4.43 | 4.84 | 4.5% | 0.00 | 3.46 | 3.9% | 2.6% | 1.3% | 23.1% | ||||||||
| 15 Dec 16 | Q3 Oct 16 | 3 | 31 Jan 17 | 110.82 | 5.27 | 4.91 | 4.4% | 0.00 | 3.51 | 29.2% | 0.9% | 97.0% | 1.0% | ||||||||
| 22 Sep 16 | Q2 Jul 16 | 2 | 31 Jan 17 | 85.78 | 2.68 | 2.49 | 2.9% | 0.00 | 1.78 | 17.3% | 14.8% | 53.5% | 183.1% | ||||||||
| 28 Jun 16 | Q1 Apr 16 | 1 | 31 Jan 17 | 103.72 | 5.99 | 5.36 | 5.2% | 0.00 | 3.83 | 5.1% | 24.5% | 14.9% | 188.8% | ||||||||
| 28 Mar 16 | Q4 Jan 16 | 4 | 31 Jan 16 | 109.31 | 8.29 | 6.30 | 5.8% | 0.00 | 4.50 | 0.5% | 28.3% | 29.6% | 902.7% | ||||||||
| 17 Dec 15 | Q3 Oct 15 | 3 | 31 Jan 16 | 109.85 | 4.97 | 4.86 | 4.4% | 0.00 | 3.47 | 47.0% | 31.1% | 452.3% | 458.0% | ||||||||
| 23 Sep 15 | Q2 Jul 15 | 2 | 31 Jan 16 | 74.72 | 0.77 | 0.88 | 1.2% | 0.00 | 0.63 | 10.3% | 11.2% | 52.6% | 143.5% | ||||||||
| 25 Jun 15 | Q1 Apr 15 | 1 | 31 Jan 16 | 83.33 | 1.70 | 1.86 | 2.2% | 0.00 | 1.33 | 2.2% | 13.6% | 195.5% | 327.2% | ||||||||
| 26 Mar 15 | 31/01/15 | 4 | 31/01/15 | 85.21 | 0.76 | 0.63 | 0.7% | 0.00 | 0.45 | 1.7% | 3.0% | 27.9% | 73.1% |
Historical Dividends
Financial Ratios
| EPS | 9.01 sen |
| Trailing PE (Sector Median: 16.3) | 19.5 |
| PEG | 0.2 |
| Altman Z | 2.5 |
| Beaver | 0.061 |
| Current Ratio | 1.35 |
| Debt-Equity (DE) Ratio | 2.56 |
| FCF Yield | 0.36 % |
| Revenue QoQ | 27.32 % |
| Revenue YoY | 109.51% |
| Profit QoQ | 36.91 % |
| Profit YoY | 176.32 % |
| Profit Margin (Sector Median: 1.4) | 9.5 % |
| ROE (ROIC: 49.0) | 49.0 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 16.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.4) | |
| ROE (ROIC: 49.01) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.18 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 15.38 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 796 M.
Number of Shares: 497 M.
Adjusted Float: 43.5%.
Stock highly correlated with
MASTER (93%)
PANTECH (92%)
BAUTO (91%)
FBM70 (91%)
Comintel Corporation Berhad is an investment holding company, operates in the information technology (IT) and telecommunications industries in Malaysia. It offers a range of telecommunication solutions, including integration radio communications for transportation, utility, air traffic, government, and other sectors; TETRA and APCO 25 solutions; voice, data, and video point to multi point, as well as multipoint wireless communications solutions; broadband wireless and wired solutions; satellite communications; tracking, scanning, surveillance, and security solutions; and telemetry and telemetric solutions. The company also provides various command and control solutions comprising command, control, communication, and computer integration; emergency response and dispatch system; and vessel/vehicle tracking and location system. In addition, the company offers a range of IT solutions that consist of integrated education management system, Islamic banking and finance solutions, banking solutions, crisis management solutions, enterprise content management, document management and workflow, portable PDA solution for mobility, RFID solution and integration, emergency medical response system, and biometric solutions. Further, the company involves in the manufacture and assembly of electronic components; provision of engineering design and integration, programme management, research and development, installation, and commissioning services; distribution of telecommunication and electronic equipment and the provision of related services; and trade of electronic, engineering, and telecommunication equipment. Additionally, the company also provides electronic systems testing and repair, development of test programs, and integrated logistic support services, as well as research and development services for photonics products. The company was founded in 1984 and is headquartered in Petaling Jaya, Malaysia.
Sectors: Industrial Products, Industrial Materials, Components & Equipment, Industrial Products & Services
Code: 7195
Website: http://www.comcorp.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 28-Apr-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Jt Conglomerate Sdn Bhd | 51.06% | 369.7 |
| Datuk Tan Kak Seng | 12.15% | 88.0 |
| Lee Seng Yong | 9.62% | 69.62 |
| Yankong Stainless Sdn Bhd | 4.9% | 35.48 |
| Godwin Tan Pei Poh | 4.75% | 34.39 |
| Maybank Private Wealth Management | 4.75% | 34.39 |
| Tan Chyi Boon | 4.0% | 28.96 |
| Fong Yik Hon | 3.54% | 25.63 |
| Chow Hing Yaung | 3.54% | 25.63 |
| Huang Chai Sheng | 1.53% | 11.08 |
| Cindy Ng Chow Li | 1.15% | 8.33 |
| Liew Chun Heen | 1.03% | 7.46 |
| Wong Sze Chien | 0.79% | 5.72 |
| Andrew Lim Eng Guan | 0.65% | 4.71 |
| Eileen Edward | 0.47% | 3.4 |
| Chow Yook Fong | 0.47% | 3.4 |
| Sim Keng Chor | 0.44% | 3.19 |
| Chong Kok Yoong | 0.35% | 2.53 |
| Noor Azleezam Bin Mohamed Azmi | 0.32% | 2.32 |
| Ng Chee Wai | 0.29% | 2.1 |
| Soo Sze Ching | 0.26% | 1.88 |
| Ng Yong Soon | 0.21% | 1.52 |
| Lee Ching | 0.17% | 1.23 |
| Rinnie Nor Binti Ahmad Ramli | 0.17% | 1.23 |
| Leng Keng Hok @ Lim Keng Hock | 0.16% | 1.16 |
| Ooi Swee Aik | 0.16% | 1.16 |
| Chung Shan Tat | 0.15% | 1.09 |
| Liong Mun Meng | 0.14% | 1.01 |