[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -80.8%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 490,132 363,945 237,045 120,338 511,833 388,762 263,287 51.50%
PBT 39,948 28,821 14,771 8,443 38,903 32,406 20,347 56.98%
Tax -10,949 -7,763 -4,120 -2,372 -7,289 -6,692 -3,712 106.08%
NP 28,999 21,058 10,651 6,071 31,614 25,714 16,635 44.99%
-
NP to SH 28,999 21,058 10,651 6,071 31,614 25,714 16,635 44.99%
-
Tax Rate 27.41% 26.94% 27.89% 28.09% 18.74% 20.65% 18.24% -
Total Cost 461,133 342,887 226,394 114,267 480,219 363,048 246,652 51.93%
-
Net Worth 266,095 257,963 255,081 251,260 245,492 240,088 232,731 9.36%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 266,095 257,963 255,081 251,260 245,492 240,088 232,731 9.36%
NOSH 271,526 135,770 135,681 135,816 136,384 136,413 132,233 61.76%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 5.92% 5.79% 4.49% 5.04% 6.18% 6.61% 6.32% -
ROE 10.90% 8.16% 4.18% 2.42% 12.88% 10.71% 7.15% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 180.51 268.06 174.71 88.60 375.29 284.99 199.11 -6.34%
EPS 10.68 15.51 7.85 4.47 23.18 18.85 12.58 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.90 1.88 1.85 1.80 1.76 1.76 -32.39%
Adjusted Per Share Value based on latest NOSH - 135,816
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 99.34 73.76 48.04 24.39 103.73 78.79 53.36 51.50%
EPS 5.88 4.27 2.16 1.23 6.41 5.21 3.37 45.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5393 0.5228 0.517 0.5092 0.4975 0.4866 0.4717 9.36%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.73 1.34 1.30 1.15 1.14 0.87 0.855 -
P/RPS 0.96 0.50 0.74 1.30 0.30 0.31 0.43 71.07%
P/EPS 16.20 8.64 16.56 25.73 4.92 4.62 6.80 78.66%
EY 6.17 11.57 6.04 3.89 20.33 21.67 14.71 -44.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.71 0.69 0.62 0.63 0.49 0.49 135.97%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 -
Price 0.79 1.64 1.42 1.19 1.23 1.26 0.82 -
P/RPS 0.44 0.61 0.81 1.34 0.33 0.44 0.41 4.83%
P/EPS 7.40 10.57 18.09 26.62 5.31 6.68 6.52 8.83%
EY 13.52 9.46 5.53 3.76 18.85 14.96 15.34 -8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.76 0.64 0.68 0.72 0.47 43.88%

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