[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 22.94%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 363,945 237,045 120,338 511,833 388,762 263,287 119,860 110.11%
PBT 28,821 14,771 8,443 38,903 32,406 20,347 8,855 120.09%
Tax -7,763 -4,120 -2,372 -7,289 -6,692 -3,712 -1,513 198.37%
NP 21,058 10,651 6,071 31,614 25,714 16,635 7,342 102.25%
-
NP to SH 21,058 10,651 6,071 31,614 25,714 16,635 7,342 102.25%
-
Tax Rate 26.94% 27.89% 28.09% 18.74% 20.65% 18.24% 17.09% -
Total Cost 342,887 226,394 114,267 480,219 363,048 246,652 112,518 110.62%
-
Net Worth 257,963 255,081 251,260 245,492 240,088 232,731 217,344 12.13%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 257,963 255,081 251,260 245,492 240,088 232,731 217,344 12.13%
NOSH 135,770 135,681 135,816 136,384 136,413 132,233 132,527 1.62%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.79% 4.49% 5.04% 6.18% 6.61% 6.32% 6.13% -
ROE 8.16% 4.18% 2.42% 12.88% 10.71% 7.15% 3.38% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 268.06 174.71 88.60 375.29 284.99 199.11 90.44 106.74%
EPS 15.51 7.85 4.47 23.18 18.85 12.58 5.54 99.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.88 1.85 1.80 1.76 1.76 1.64 10.33%
Adjusted Per Share Value based on latest NOSH - 136,258
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 73.76 48.04 24.39 103.73 78.79 53.36 24.29 110.12%
EPS 4.27 2.16 1.23 6.41 5.21 3.37 1.49 102.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5228 0.517 0.5092 0.4975 0.4866 0.4717 0.4405 12.13%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.34 1.30 1.15 1.14 0.87 0.855 0.82 -
P/RPS 0.50 0.74 1.30 0.30 0.31 0.43 0.91 -32.98%
P/EPS 8.64 16.56 25.73 4.92 4.62 6.80 14.80 -30.21%
EY 11.57 6.04 3.89 20.33 21.67 14.71 6.76 43.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.62 0.63 0.49 0.49 0.50 26.41%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 -
Price 1.64 1.42 1.19 1.23 1.26 0.82 0.86 -
P/RPS 0.61 0.81 1.34 0.33 0.44 0.41 0.95 -25.63%
P/EPS 10.57 18.09 26.62 5.31 6.68 6.52 15.52 -22.64%
EY 9.46 5.53 3.76 18.85 14.96 15.34 6.44 29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.64 0.68 0.72 0.47 0.52 39.97%

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