[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 37.71%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 387,124 249,460 121,062 490,132 363,945 237,045 120,338 118.38%
PBT 25,078 17,569 7,875 39,948 28,821 14,771 8,443 107.04%
Tax -5,753 -4,439 -2,177 -10,949 -7,763 -4,120 -2,372 80.81%
NP 19,325 13,130 5,698 28,999 21,058 10,651 6,071 116.85%
-
NP to SH 19,325 13,130 5,698 28,999 21,058 10,651 6,071 116.85%
-
Tax Rate 22.94% 25.27% 27.64% 27.41% 26.94% 27.89% 28.09% -
Total Cost 367,799 236,330 115,364 461,133 342,887 226,394 114,267 118.46%
-
Net Worth 279,595 282,336 273,942 266,095 257,963 255,081 251,260 7.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 7,976 7,971 - - - - -
Div Payout % - 60.75% 139.90% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 279,595 282,336 273,942 266,095 257,963 255,081 251,260 7.40%
NOSH 274,113 274,112 273,942 271,526 135,770 135,681 135,816 59.91%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.99% 5.26% 4.71% 5.92% 5.79% 4.49% 5.04% -
ROE 6.91% 4.65% 2.08% 10.90% 8.16% 4.18% 2.42% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 141.23 91.01 44.19 180.51 268.06 174.71 88.60 36.57%
EPS 7.05 4.79 2.08 10.68 15.51 7.85 4.47 35.60%
DPS 0.00 2.91 2.91 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 1.00 0.98 1.90 1.88 1.85 -32.83%
Adjusted Per Share Value based on latest NOSH - 271,952
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 78.46 50.56 24.54 99.34 73.76 48.04 24.39 118.38%
EPS 3.92 2.66 1.15 5.88 4.27 2.16 1.23 117.02%
DPS 0.00 1.62 1.62 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5722 0.5552 0.5393 0.5228 0.517 0.5092 7.41%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.78 0.76 0.76 1.73 1.34 1.30 1.15 -
P/RPS 0.55 0.84 1.72 0.96 0.50 0.74 1.30 -43.73%
P/EPS 11.06 15.87 36.54 16.20 8.64 16.56 25.73 -43.13%
EY 9.04 6.30 2.74 6.17 11.57 6.04 3.89 75.71%
DY 0.00 3.83 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.74 0.76 1.77 0.71 0.69 0.62 14.58%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 -
Price 0.73 0.715 0.71 0.79 1.64 1.42 1.19 -
P/RPS 0.52 0.79 1.61 0.44 0.61 0.81 1.34 -46.88%
P/EPS 10.35 14.93 34.13 7.40 10.57 18.09 26.62 -46.82%
EY 9.66 6.70 2.93 13.52 9.46 5.53 3.76 87.90%
DY 0.00 4.07 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.71 0.81 0.86 0.76 0.64 8.19%

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