[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 1.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 198,056 182,625 183,101 168,588 164,732 157,846 156,905 16.71%
PBT 18,036 17,584 18,188 14,154 14,996 18,031 20,110 -6.96%
Tax -3,960 -3,732 -4,617 -3,402 -4,372 -11,299 -4,312 -5.49%
NP 14,076 13,852 13,570 10,752 10,624 6,732 15,798 -7.37%
-
NP to SH 14,076 13,852 13,570 10,752 10,624 13,568 15,798 -7.37%
-
Tax Rate 21.96% 21.22% 25.38% 24.04% 29.15% 62.66% 21.44% -
Total Cost 183,980 168,773 169,530 157,836 154,108 151,114 141,106 19.25%
-
Net Worth 92,910 89,330 87,041 83,600 80,027 62,564 67,050 24.16%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - 1,167 - -
Div Payout % - - - - - 8.60% - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 92,910 89,330 87,041 83,600 80,027 62,564 67,050 24.16%
NOSH 116,138 116,013 116,054 116,112 115,982 93,379 100,076 10.38%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 7.11% 7.58% 7.41% 6.38% 6.45% 4.26% 10.07% -
ROE 15.15% 15.51% 15.59% 12.86% 13.28% 21.69% 23.56% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 170.53 157.42 157.77 145.19 142.03 169.04 156.79 5.73%
EPS 12.12 11.94 11.69 9.26 9.16 14.53 15.79 -16.10%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.80 0.77 0.75 0.72 0.69 0.67 0.67 12.48%
Adjusted Per Share Value based on latest NOSH - 116,239
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 40.14 37.01 37.11 34.17 33.39 31.99 31.80 16.71%
EPS 2.85 2.81 2.75 2.18 2.15 2.75 3.20 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.1883 0.181 0.1764 0.1694 0.1622 0.1268 0.1359 24.16%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 - -
Price 0.77 0.85 0.95 1.15 1.26 0.83 0.00 -
P/RPS 0.45 0.54 0.60 0.79 0.89 0.49 0.00 -
P/EPS 6.35 7.12 8.12 12.42 13.76 5.71 0.00 -
EY 15.74 14.05 12.31 8.05 7.27 17.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.96 1.10 1.27 1.60 1.83 1.24 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 26/09/03 15/07/03 -
Price 0.87 0.79 0.88 1.12 0.99 1.00 0.00 -
P/RPS 0.51 0.50 0.56 0.77 0.70 0.59 0.00 -
P/EPS 7.18 6.62 7.53 12.10 10.81 6.88 0.00 -
EY 13.93 15.11 13.29 8.27 9.25 14.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.09 1.03 1.17 1.56 1.43 1.49 0.00 -

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 ⃤ & 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