[ASTINO] QoQ Cumulative 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- 36.1%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 140,896 95,508 49,514 182,625 137,326 84,294 41,183 127.21%
PBT 10,244 7,275 4,509 17,584 13,641 7,077 3,749 95.56%
Tax -2,050 -1,602 -990 -3,732 -3,463 -1,701 -1,093 52.14%
NP 8,194 5,673 3,519 13,852 10,178 5,376 2,656 112.06%
-
NP to SH 8,194 5,673 3,519 13,852 10,178 5,376 2,656 112.06%
-
Tax Rate 20.01% 22.02% 21.96% 21.22% 25.39% 24.04% 29.15% -
Total Cost 132,702 89,835 45,995 168,773 127,148 78,918 38,527 128.24%
-
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 8.61% 5.96% 3.79% 15.51% 11.69% 6.43% 3.32% -
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 121.40 82.33 42.63 157.42 118.33 72.60 35.51 127.11%
EPS 7.06 4.89 3.03 11.94 8.77 4.63 2.29 111.97%
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 28.56 19.36 10.04 37.01 27.83 17.08 8.35 127.18%
EPS 1.66 1.15 0.71 2.81 2.06 1.09 0.54 111.56%
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 0.62 1.09 1.81 0.54 0.80 1.58 3.55 -68.78%
P/EPS 10.62 18.40 25.41 7.12 10.83 24.84 55.02 -66.63%
EY 9.41 5.43 3.94 14.05 9.23 4.03 1.82 199.30%
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 0.59 0.94 2.04 0.50 0.74 1.54 2.79 -64.53%
P/EPS 10.20 15.75 28.71 6.62 10.03 24.19 43.23 -61.85%
EY 9.81 6.35 3.48 15.11 9.97 4.13 2.31 162.47%
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