[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2004 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 26.22%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 191,016 198,056 182,625 183,101 168,588 164,732 157,846 13.49%
PBT 14,550 18,036 17,584 18,188 14,154 14,996 18,031 -13.26%
Tax -3,204 -3,960 -3,732 -4,617 -3,402 -4,372 -11,299 -56.67%
NP 11,346 14,076 13,852 13,570 10,752 10,624 6,732 41.39%
-
NP to SH 11,346 14,076 13,852 13,570 10,752 10,624 13,568 -11.19%
-
Tax Rate 22.02% 21.96% 21.22% 25.38% 24.04% 29.15% 62.66% -
Total Cost 179,670 183,980 168,773 169,530 157,836 154,108 151,114 12.17%
-
Net Worth 95,130 92,910 89,330 87,041 83,600 80,027 62,564 32.06%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - 1,167 -
Div Payout % - - - - - - 8.60% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 95,130 92,910 89,330 87,041 83,600 80,027 62,564 32.06%
NOSH 116,012 116,138 116,013 116,054 116,112 115,982 93,379 15.49%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.94% 7.11% 7.58% 7.41% 6.38% 6.45% 4.26% -
ROE 11.93% 15.15% 15.51% 15.59% 12.86% 13.28% 21.69% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 164.65 170.53 157.42 157.77 145.19 142.03 169.04 -1.73%
EPS 9.78 12.12 11.94 11.69 9.26 9.16 14.53 -23.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.82 0.80 0.77 0.75 0.72 0.69 0.67 14.34%
Adjusted Per Share Value based on latest NOSH - 115,990
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 38.71 40.14 37.01 37.11 34.17 33.39 31.99 13.48%
EPS 2.30 2.85 2.81 2.75 2.18 2.15 2.75 -11.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.1928 0.1883 0.181 0.1764 0.1694 0.1622 0.1268 32.06%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.90 0.77 0.85 0.95 1.15 1.26 0.83 -
P/RPS 0.55 0.45 0.54 0.60 0.79 0.89 0.49 7.96%
P/EPS 9.20 6.35 7.12 8.12 12.42 13.76 5.71 37.23%
EY 10.87 15.74 14.05 12.31 8.05 7.27 17.51 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 1.10 0.96 1.10 1.27 1.60 1.83 1.24 -7.64%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 26/09/03 -
Price 0.77 0.87 0.79 0.88 1.12 0.99 1.00 -
P/RPS 0.47 0.51 0.50 0.56 0.77 0.70 0.59 -14.00%
P/EPS 7.87 7.18 6.62 7.53 12.10 10.81 6.88 9.33%
EY 12.70 13.93 15.11 13.29 8.27 9.25 14.53 -8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.94 1.09 1.03 1.17 1.56 1.43 1.49 -26.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment