[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
13-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -19.39%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 221,804 189,533 187,861 191,016 198,056 182,625 183,101 13.59%
PBT 10,992 12,279 13,658 14,550 18,036 17,584 18,188 -28.45%
Tax -1,732 -2,264 -2,733 -3,204 -3,960 -3,732 -4,617 -47.89%
NP 9,260 10,015 10,925 11,346 14,076 13,852 13,570 -22.43%
-
NP to SH 9,260 10,015 10,925 11,346 14,076 13,852 13,570 -22.43%
-
Tax Rate 15.76% 18.44% 20.01% 22.02% 21.96% 21.22% 25.38% -
Total Cost 212,544 179,518 176,936 179,670 183,980 168,773 169,530 16.22%
-
Net Worth 94,877 93,014 95,171 95,130 92,910 89,330 87,041 5.89%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 3,185 - - - - - -
Div Payout % - 31.81% - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 94,877 93,014 95,171 95,130 92,910 89,330 87,041 5.89%
NOSH 126,502 127,417 116,062 116,012 116,138 116,013 116,054 5.89%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 4.17% 5.28% 5.82% 5.94% 7.11% 7.58% 7.41% -
ROE 9.76% 10.77% 11.48% 11.93% 15.15% 15.51% 15.59% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 175.34 148.75 161.86 164.65 170.53 157.42 157.77 7.27%
EPS 7.32 7.86 9.41 9.78 12.12 11.94 11.69 -26.74%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.82 0.82 0.80 0.77 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 115,806
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 44.95 38.41 38.07 38.71 40.14 37.01 37.11 13.59%
EPS 1.88 2.03 2.21 2.30 2.85 2.81 2.75 -22.34%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1923 0.1885 0.1929 0.1928 0.1883 0.181 0.1764 5.90%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.50 0.64 0.75 0.90 0.77 0.85 0.95 -
P/RPS 0.29 0.43 0.46 0.55 0.45 0.54 0.60 -38.33%
P/EPS 6.83 8.14 7.97 9.20 6.35 7.12 8.12 -10.86%
EY 14.64 12.28 12.55 10.87 15.74 14.05 12.31 12.21%
DY 0.00 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.91 1.10 0.96 1.10 1.27 -34.63%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 16/12/05 30/09/05 20/06/05 13/04/05 23/12/04 30/09/04 14/06/04 -
Price 0.46 0.53 0.72 0.77 0.87 0.79 0.88 -
P/RPS 0.26 0.36 0.44 0.47 0.51 0.50 0.56 -39.95%
P/EPS 6.28 6.74 7.65 7.87 7.18 6.62 7.53 -11.36%
EY 15.91 14.83 13.07 12.70 13.93 15.11 13.29 12.70%
DY 0.00 4.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.88 0.94 1.09 1.03 1.17 -35.14%

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