[ASTINO] QoQ Cumulative Quarter Result on 31-Jan-2013 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 126.57%
YoY- 81.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 120,338 511,833 388,762 263,287 119,860 456,411 327,056 -48.55%
PBT 8,443 38,903 32,406 20,347 8,855 33,295 23,563 -49.45%
Tax -2,372 -7,289 -6,692 -3,712 -1,513 -6,889 -5,341 -41.70%
NP 6,071 31,614 25,714 16,635 7,342 26,406 18,222 -51.84%
-
NP to SH 6,071 31,614 25,714 16,635 7,342 26,406 18,222 -51.84%
-
Tax Rate 28.09% 18.74% 20.65% 18.24% 17.09% 20.69% 22.67% -
Total Cost 114,267 480,219 363,048 246,652 112,518 430,005 308,834 -48.36%
-
Net Worth 251,260 245,492 240,088 232,731 217,344 221,078 197,947 17.18%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 251,260 245,492 240,088 232,731 217,344 221,078 197,947 17.18%
NOSH 135,816 136,384 136,413 132,233 132,527 134,803 128,537 3.73%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 5.04% 6.18% 6.61% 6.32% 6.13% 5.79% 5.57% -
ROE 2.42% 12.88% 10.71% 7.15% 3.38% 11.94% 9.21% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 88.60 375.29 284.99 199.11 90.44 338.57 254.44 -50.40%
EPS 4.47 23.18 18.85 12.58 5.54 18.96 14.06 -53.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.76 1.76 1.64 1.64 1.54 12.96%
Adjusted Per Share Value based on latest NOSH - 132,190
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 24.39 103.73 78.79 53.36 24.29 92.50 66.28 -48.55%
EPS 1.23 6.41 5.21 3.37 1.49 5.35 3.69 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5092 0.4975 0.4866 0.4717 0.4405 0.4481 0.4012 17.17%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.15 1.14 0.87 0.855 0.82 0.78 0.77 -
P/RPS 1.30 0.30 0.31 0.43 0.91 0.23 0.30 165.08%
P/EPS 25.73 4.92 4.62 6.80 14.80 3.98 5.43 181.31%
EY 3.89 20.33 21.67 14.71 6.76 25.11 18.41 -64.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.49 0.49 0.50 0.48 0.50 15.37%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 -
Price 1.19 1.23 1.26 0.82 0.86 0.83 0.77 -
P/RPS 1.34 0.33 0.44 0.41 0.95 0.25 0.30 170.48%
P/EPS 26.62 5.31 6.68 6.52 15.52 4.24 5.43 187.74%
EY 3.76 18.85 14.96 15.34 6.44 23.60 18.41 -65.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.72 0.47 0.52 0.51 0.50 17.83%

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