[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -12.28%
YoY- -35.97%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 484,248 490,132 485,260 474,090 481,352 511,833 518,349 -4.42%
PBT 31,500 39,948 38,428 29,542 33,772 38,903 43,208 -18.95%
Tax -8,708 -10,949 -10,350 -8,240 -9,488 -7,289 -8,922 -1.60%
NP 22,792 28,999 28,077 21,302 24,284 31,614 34,285 -23.77%
-
NP to SH 22,792 28,999 28,077 21,302 24,284 31,614 34,285 -23.77%
-
Tax Rate 27.64% 27.41% 26.93% 27.89% 28.09% 18.74% 20.65% -
Total Cost 461,456 461,133 457,182 452,788 457,068 480,219 484,064 -3.12%
-
Net Worth 273,942 266,095 257,963 255,081 251,260 245,492 240,088 9.16%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 31,886 - - - - - - -
Div Payout % 139.90% - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 273,942 266,095 257,963 255,081 251,260 245,492 240,088 9.16%
NOSH 273,942 271,526 135,770 135,681 135,816 136,384 136,413 58.97%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 4.71% 5.92% 5.79% 4.49% 5.04% 6.18% 6.61% -
ROE 8.32% 10.90% 10.88% 8.35% 9.66% 12.88% 14.28% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 176.77 180.51 357.41 349.41 354.41 375.29 379.98 -39.87%
EPS 8.32 10.68 20.68 15.70 17.88 23.18 25.13 -52.04%
DPS 11.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 1.90 1.88 1.85 1.80 1.76 -31.32%
Adjusted Per Share Value based on latest NOSH - 135,905
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 98.14 99.34 98.35 96.08 97.56 103.73 105.05 -4.42%
EPS 4.62 5.88 5.69 4.32 4.92 6.41 6.95 -23.77%
DPS 6.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5552 0.5393 0.5228 0.517 0.5092 0.4975 0.4866 9.16%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.76 1.73 1.34 1.30 1.15 1.14 0.87 -
P/RPS 0.43 0.96 0.37 0.37 0.32 0.30 0.23 51.58%
P/EPS 9.13 16.20 6.48 8.28 6.43 4.92 3.46 90.61%
EY 10.95 6.17 15.43 12.08 15.55 20.33 28.89 -47.53%
DY 15.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.77 0.71 0.69 0.62 0.63 0.49 33.88%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 -
Price 0.71 0.79 1.64 1.42 1.19 1.23 1.26 -
P/RPS 0.40 0.44 0.46 0.41 0.34 0.33 0.33 13.64%
P/EPS 8.53 7.40 7.93 9.04 6.66 5.31 5.01 42.44%
EY 11.72 13.52 12.61 11.06 15.03 18.85 19.95 -29.78%
DY 16.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.86 0.76 0.64 0.68 0.72 -0.92%

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