[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2004 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -74.6%
YoY- 32.49%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 189,533 140,896 95,508 49,514 182,625 137,326 84,294 71.71%
PBT 12,279 10,244 7,275 4,509 17,584 13,641 7,077 44.44%
Tax -2,264 -2,050 -1,602 -990 -3,732 -3,463 -1,701 21.01%
NP 10,015 8,194 5,673 3,519 13,852 10,178 5,376 51.45%
-
NP to SH 10,015 8,194 5,673 3,519 13,852 10,178 5,376 51.45%
-
Tax Rate 18.44% 20.01% 22.02% 21.96% 21.22% 25.39% 24.04% -
Total Cost 179,518 132,702 89,835 45,995 168,773 127,148 78,918 73.05%
-
Net Worth 93,014 95,171 95,130 92,910 89,330 87,041 83,600 7.37%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 3,185 - - - - - - -
Div Payout % 31.81% - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 93,014 95,171 95,130 92,910 89,330 87,041 83,600 7.37%
NOSH 127,417 116,062 116,012 116,138 116,013 116,054 116,112 6.39%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.28% 5.82% 5.94% 7.11% 7.58% 7.41% 6.38% -
ROE 10.77% 8.61% 5.96% 3.79% 15.51% 11.69% 6.43% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 148.75 121.40 82.33 42.63 157.42 118.33 72.60 61.38%
EPS 7.86 7.06 4.89 3.03 11.94 8.77 4.63 42.35%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.82 0.82 0.80 0.77 0.75 0.72 0.92%
Adjusted Per Share Value based on latest NOSH - 116,138
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 38.41 28.56 19.36 10.04 37.01 27.83 17.08 71.73%
EPS 2.03 1.66 1.15 0.71 2.81 2.06 1.09 51.42%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1885 0.1929 0.1928 0.1883 0.181 0.1764 0.1694 7.38%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.64 0.75 0.90 0.77 0.85 0.95 1.15 -
P/RPS 0.43 0.62 1.09 1.81 0.54 0.80 1.58 -58.03%
P/EPS 8.14 10.62 18.40 25.41 7.12 10.83 24.84 -52.50%
EY 12.28 9.41 5.43 3.94 14.05 9.23 4.03 110.32%
DY 3.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.10 0.96 1.10 1.27 1.60 -32.89%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 20/06/05 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 -
Price 0.53 0.72 0.77 0.87 0.79 0.88 1.12 -
P/RPS 0.36 0.59 0.94 2.04 0.50 0.74 1.54 -62.08%
P/EPS 6.74 10.20 15.75 28.71 6.62 10.03 24.19 -57.37%
EY 14.83 9.81 6.35 3.48 15.11 9.97 4.13 134.67%
DY 4.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.94 1.09 1.03 1.17 1.56 -39.75%

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