[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -23.19%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 490,132 485,260 474,090 481,352 511,833 518,349 526,574 -4.68%
PBT 39,948 38,428 29,542 33,772 38,903 43,208 40,694 -1.22%
Tax -10,949 -10,350 -8,240 -9,488 -7,289 -8,922 -7,424 29.65%
NP 28,999 28,077 21,302 24,284 31,614 34,285 33,270 -8.77%
-
NP to SH 28,999 28,077 21,302 24,284 31,614 34,285 33,270 -8.77%
-
Tax Rate 27.41% 26.93% 27.89% 28.09% 18.74% 20.65% 18.24% -
Total Cost 461,133 457,182 452,788 457,068 480,219 484,064 493,304 -4.40%
-
Net Worth 266,095 257,963 255,081 251,260 245,492 240,088 232,731 9.36%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 266,095 257,963 255,081 251,260 245,492 240,088 232,731 9.36%
NOSH 271,526 135,770 135,681 135,816 136,384 136,413 132,233 61.76%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.92% 5.79% 4.49% 5.04% 6.18% 6.61% 6.32% -
ROE 10.90% 10.88% 8.35% 9.66% 12.88% 14.28% 14.30% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 180.51 357.41 349.41 354.41 375.29 379.98 398.21 -41.07%
EPS 10.68 20.68 15.70 17.88 23.18 25.13 25.16 -43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.90 1.88 1.85 1.80 1.76 1.76 -32.39%
Adjusted Per Share Value based on latest NOSH - 135,816
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 99.34 98.35 96.08 97.56 103.73 105.05 106.72 -4.67%
EPS 5.88 5.69 4.32 4.92 6.41 6.95 6.74 -8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5393 0.5228 0.517 0.5092 0.4975 0.4866 0.4717 9.36%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.73 1.34 1.30 1.15 1.14 0.87 0.855 -
P/RPS 0.96 0.37 0.37 0.32 0.30 0.23 0.21 176.21%
P/EPS 16.20 6.48 8.28 6.43 4.92 3.46 3.40 183.96%
EY 6.17 15.43 12.08 15.55 20.33 28.89 29.43 -64.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.71 0.69 0.62 0.63 0.49 0.49 135.97%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 -
Price 0.79 1.64 1.42 1.19 1.23 1.26 0.82 -
P/RPS 0.44 0.46 0.41 0.34 0.33 0.33 0.21 63.96%
P/EPS 7.40 7.93 9.04 6.66 5.31 5.01 3.26 72.97%
EY 13.52 12.61 11.06 15.03 18.85 19.95 30.68 -42.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.76 0.64 0.68 0.72 0.47 43.88%

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