[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2003 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -80.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 182,625 137,326 84,294 41,183 157,846 117,679 0 -
PBT 17,584 13,641 7,077 3,749 18,031 15,083 0 -
Tax -3,732 -3,463 -1,701 -1,093 -11,299 -3,234 0 -
NP 13,852 10,178 5,376 2,656 6,732 11,849 0 -
-
NP to SH 13,852 10,178 5,376 2,656 13,568 11,849 0 -
-
Tax Rate 21.22% 25.39% 24.04% 29.15% 62.66% 21.44% - -
Total Cost 168,773 127,148 78,918 38,527 151,114 105,830 0 -
-
Net Worth 89,330 87,041 83,600 80,027 62,564 67,050 0 -
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - 1,167 - - -
Div Payout % - - - - 8.60% - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 89,330 87,041 83,600 80,027 62,564 67,050 0 -
NOSH 116,013 116,054 116,112 115,982 93,379 100,076 0 -
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 7.58% 7.41% 6.38% 6.45% 4.26% 10.07% 0.00% -
ROE 15.51% 11.69% 6.43% 3.32% 21.69% 17.67% 0.00% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 157.42 118.33 72.60 35.51 169.04 117.59 0.00 -
EPS 11.94 8.77 4.63 2.29 14.53 11.84 0.00 -
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.77 0.75 0.72 0.69 0.67 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,982
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 37.01 27.83 17.08 8.35 31.99 23.85 0.00 -
EPS 2.81 2.06 1.09 0.54 2.75 2.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.181 0.1764 0.1694 0.1622 0.1268 0.1359 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 - - -
Price 0.85 0.95 1.15 1.26 0.83 0.00 0.00 -
P/RPS 0.54 0.80 1.58 3.55 0.49 0.00 0.00 -
P/EPS 7.12 10.83 24.84 55.02 5.71 0.00 0.00 -
EY 14.05 9.23 4.03 1.82 17.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 1.10 1.27 1.60 1.83 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 14/06/04 05/03/04 19/12/03 26/09/03 15/07/03 - -
Price 0.79 0.88 1.12 0.99 1.00 0.00 0.00 -
P/RPS 0.50 0.74 1.54 2.79 0.59 0.00 0.00 -
P/EPS 6.62 10.03 24.19 43.23 6.88 0.00 0.00 -
EY 15.11 9.97 4.13 2.31 14.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 1.03 1.17 1.56 1.43 1.49 0.00 0.00 -

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