[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2004 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 89.32%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 95,508 49,514 182,625 137,326 84,294 41,183 157,846 -28.35%
PBT 7,275 4,509 17,584 13,641 7,077 3,749 18,031 -45.24%
Tax -1,602 -990 -3,732 -3,463 -1,701 -1,093 -11,299 -72.64%
NP 5,673 3,519 13,852 10,178 5,376 2,656 6,732 -10.73%
-
NP to SH 5,673 3,519 13,852 10,178 5,376 2,656 13,568 -43.93%
-
Tax Rate 22.02% 21.96% 21.22% 25.39% 24.04% 29.15% 62.66% -
Total Cost 89,835 45,995 168,773 127,148 78,918 38,527 151,114 -29.18%
-
Net Worth 95,130 92,910 89,330 87,041 83,600 80,027 62,564 32.06%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - 1,167 -
Div Payout % - - - - - - 8.60% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 95,130 92,910 89,330 87,041 83,600 80,027 62,564 32.06%
NOSH 116,012 116,138 116,013 116,054 116,112 115,982 93,379 15.49%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.94% 7.11% 7.58% 7.41% 6.38% 6.45% 4.26% -
ROE 5.96% 3.79% 15.51% 11.69% 6.43% 3.32% 21.69% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 82.33 42.63 157.42 118.33 72.60 35.51 169.04 -37.96%
EPS 4.89 3.03 11.94 8.77 4.63 2.29 14.53 -51.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.82 0.80 0.77 0.75 0.72 0.69 0.67 14.34%
Adjusted Per Share Value based on latest NOSH - 115,990
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 19.36 10.04 37.01 27.83 17.08 8.35 31.99 -28.34%
EPS 1.15 0.71 2.81 2.06 1.09 0.54 2.75 -43.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.1928 0.1883 0.181 0.1764 0.1694 0.1622 0.1268 32.06%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.90 0.77 0.85 0.95 1.15 1.26 0.83 -
P/RPS 1.09 1.81 0.54 0.80 1.58 3.55 0.49 69.99%
P/EPS 18.40 25.41 7.12 10.83 24.84 55.02 5.71 117.39%
EY 5.43 3.94 14.05 9.23 4.03 1.82 17.51 -54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 1.10 0.96 1.10 1.27 1.60 1.83 1.24 -7.64%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 26/09/03 -
Price 0.77 0.87 0.79 0.88 1.12 0.99 1.00 -
P/RPS 0.94 2.04 0.50 0.74 1.54 2.79 0.59 36.21%
P/EPS 15.75 28.71 6.62 10.03 24.19 43.23 6.88 73.26%
EY 6.35 3.48 15.11 9.97 4.13 2.31 14.53 -42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.94 1.09 1.03 1.17 1.56 1.43 1.49 -26.33%

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