[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 2.07%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 187,861 191,016 198,056 182,625 183,101 168,588 164,732 9.16%
PBT 13,658 14,550 18,036 17,584 18,188 14,154 14,996 -6.04%
Tax -2,733 -3,204 -3,960 -3,732 -4,617 -3,402 -4,372 -26.91%
NP 10,925 11,346 14,076 13,852 13,570 10,752 10,624 1.88%
-
NP to SH 10,925 11,346 14,076 13,852 13,570 10,752 10,624 1.88%
-
Tax Rate 20.01% 22.02% 21.96% 21.22% 25.38% 24.04% 29.15% -
Total Cost 176,936 179,670 183,980 168,773 169,530 157,836 154,108 9.65%
-
Net Worth 95,171 95,130 92,910 89,330 87,041 83,600 80,027 12.25%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 95,171 95,130 92,910 89,330 87,041 83,600 80,027 12.25%
NOSH 116,062 116,012 116,138 116,013 116,054 116,112 115,982 0.04%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.82% 5.94% 7.11% 7.58% 7.41% 6.38% 6.45% -
ROE 11.48% 11.93% 15.15% 15.51% 15.59% 12.86% 13.28% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 161.86 164.65 170.53 157.42 157.77 145.19 142.03 9.11%
EPS 9.41 9.78 12.12 11.94 11.69 9.26 9.16 1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.80 0.77 0.75 0.72 0.69 12.20%
Adjusted Per Share Value based on latest NOSH - 115,899
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 38.07 38.71 40.14 37.01 37.11 34.17 33.39 9.14%
EPS 2.21 2.30 2.85 2.81 2.75 2.18 2.15 1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1928 0.1883 0.181 0.1764 0.1694 0.1622 12.26%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.75 0.90 0.77 0.85 0.95 1.15 1.26 -
P/RPS 0.46 0.55 0.45 0.54 0.60 0.79 0.89 -35.62%
P/EPS 7.97 9.20 6.35 7.12 8.12 12.42 13.76 -30.53%
EY 12.55 10.87 15.74 14.05 12.31 8.05 7.27 43.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 0.96 1.10 1.27 1.60 1.83 -37.26%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 20/06/05 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 -
Price 0.72 0.77 0.87 0.79 0.88 1.12 0.99 -
P/RPS 0.44 0.47 0.51 0.50 0.56 0.77 0.70 -26.64%
P/EPS 7.65 7.87 7.18 6.62 7.53 12.10 10.81 -20.60%
EY 13.07 12.70 13.93 15.11 13.29 8.27 9.25 25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 1.09 1.03 1.17 1.56 1.43 -27.67%

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