[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 22.22%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 168,104 106,377 55,451 189,533 140,896 95,508 49,514 126.39%
PBT 8,394 4,986 2,748 12,279 10,244 7,275 4,509 51.50%
Tax -1,790 -849 -433 -2,264 -2,050 -1,602 -990 48.57%
NP 6,604 4,137 2,315 10,015 8,194 5,673 3,519 52.32%
-
NP to SH 6,604 4,137 2,315 10,015 8,194 5,673 3,519 52.32%
-
Tax Rate 21.32% 17.03% 15.76% 18.44% 20.01% 22.02% 21.96% -
Total Cost 161,500 102,240 53,136 179,518 132,702 89,835 45,995 131.54%
-
Net Worth 98,491 96,150 94,877 93,014 95,171 95,130 92,910 3.97%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - 3,185 - - - -
Div Payout % - - - 31.81% - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 98,491 96,150 94,877 93,014 95,171 95,130 92,910 3.97%
NOSH 126,271 126,513 126,502 127,417 116,062 116,012 116,138 5.75%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.93% 3.89% 4.17% 5.28% 5.82% 5.94% 7.11% -
ROE 6.71% 4.30% 2.44% 10.77% 8.61% 5.96% 3.79% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 133.13 84.08 43.83 148.75 121.40 82.33 42.63 114.09%
EPS 5.23 3.27 1.83 7.86 7.06 4.89 3.03 44.03%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.75 0.73 0.82 0.82 0.80 -1.67%
Adjusted Per Share Value based on latest NOSH - 127,342
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 34.07 21.56 11.24 38.41 28.56 19.36 10.04 126.32%
EPS 1.34 0.84 0.47 2.03 1.66 1.15 0.71 52.89%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.1996 0.1949 0.1923 0.1885 0.1929 0.1928 0.1883 3.97%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.53 0.47 0.50 0.64 0.75 0.90 0.77 -
P/RPS 0.40 0.56 1.14 0.43 0.62 1.09 1.81 -63.54%
P/EPS 10.13 14.37 27.32 8.14 10.62 18.40 25.41 -45.92%
EY 9.87 6.96 3.66 12.28 9.41 5.43 3.94 84.76%
DY 0.00 0.00 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.67 0.88 0.91 1.10 0.96 -20.58%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 24/03/06 16/12/05 30/09/05 20/06/05 13/04/05 23/12/04 -
Price 0.51 0.51 0.46 0.53 0.72 0.77 0.87 -
P/RPS 0.38 0.61 1.05 0.36 0.59 0.94 2.04 -67.48%
P/EPS 9.75 15.60 25.14 6.74 10.20 15.75 28.71 -51.42%
EY 10.25 6.41 3.98 14.83 9.81 6.35 3.48 105.88%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.61 0.73 0.88 0.94 1.09 -29.21%

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