[ASTINO] QoQ Cumulative 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- 75.44%
YoY- -35.97%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 121,062 490,132 363,945 237,045 120,338 511,833 388,762 -53.95%
PBT 7,875 39,948 28,821 14,771 8,443 38,903 32,406 -60.95%
Tax -2,177 -10,949 -7,763 -4,120 -2,372 -7,289 -6,692 -52.60%
NP 5,698 28,999 21,058 10,651 6,071 31,614 25,714 -63.28%
-
NP to SH 5,698 28,999 21,058 10,651 6,071 31,614 25,714 -63.28%
-
Tax Rate 27.64% 27.41% 26.94% 27.89% 28.09% 18.74% 20.65% -
Total Cost 115,364 461,133 342,887 226,394 114,267 480,219 363,048 -53.33%
-
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 7,971 - - - - - - -
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 2.08% 10.90% 8.16% 4.18% 2.42% 12.88% 10.71% -
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 44.19 180.51 268.06 174.71 88.60 375.29 284.99 -71.03%
EPS 2.08 10.68 15.51 7.85 4.47 23.18 18.85 -76.90%
DPS 2.91 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 24.54 99.34 73.76 48.04 24.39 103.73 78.79 -53.95%
EPS 1.15 5.88 4.27 2.16 1.23 6.41 5.21 -63.37%
DPS 1.62 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 1.72 0.96 0.50 0.74 1.30 0.30 0.31 212.43%
P/EPS 36.54 16.20 8.64 16.56 25.73 4.92 4.62 295.47%
EY 2.74 6.17 11.57 6.04 3.89 20.33 21.67 -74.71%
DY 3.83 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 1.61 0.44 0.61 0.81 1.34 0.33 0.44 136.89%
P/EPS 34.13 7.40 10.57 18.09 26.62 5.31 6.68 195.76%
EY 2.93 13.52 9.46 5.53 3.76 18.85 14.96 -66.17%
DY 4.10 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