[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -80.35%
YoY- -6.14%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 485,730 387,124 249,460 121,062 490,132 363,945 237,045 61.53%
PBT 26,690 25,078 17,569 7,875 39,948 28,821 14,771 48.51%
Tax -6,886 -5,753 -4,439 -2,177 -10,949 -7,763 -4,120 40.96%
NP 19,804 19,325 13,130 5,698 28,999 21,058 10,651 51.37%
-
NP to SH 19,804 19,325 13,130 5,698 28,999 21,058 10,651 51.37%
-
Tax Rate 25.80% 22.94% 25.27% 27.64% 27.41% 26.94% 27.89% -
Total Cost 465,926 367,799 236,330 115,364 461,133 342,887 226,394 62.01%
-
Net Worth 279,392 279,595 282,336 273,942 266,095 257,963 255,081 6.27%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 5,341 - 7,976 7,971 - - - -
Div Payout % 26.97% - 60.75% 139.90% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 279,392 279,595 282,336 273,942 266,095 257,963 255,081 6.27%
NOSH 273,914 274,113 274,112 273,942 271,526 135,770 135,681 59.93%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 4.08% 4.99% 5.26% 4.71% 5.92% 5.79% 4.49% -
ROE 7.09% 6.91% 4.65% 2.08% 10.90% 8.16% 4.18% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 177.33 141.23 91.01 44.19 180.51 268.06 174.71 1.00%
EPS 7.23 7.05 4.79 2.08 10.68 15.51 7.85 -5.35%
DPS 1.95 0.00 2.91 2.91 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.03 1.00 0.98 1.90 1.88 -33.55%
Adjusted Per Share Value based on latest NOSH - 273,942
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 98.44 78.46 50.56 24.54 99.34 73.76 48.04 61.54%
EPS 4.01 3.92 2.66 1.15 5.88 4.27 2.16 51.22%
DPS 1.08 0.00 1.62 1.62 0.00 0.00 0.00 -
NAPS 0.5662 0.5667 0.5722 0.5552 0.5393 0.5228 0.517 6.26%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.72 0.78 0.76 0.76 1.73 1.34 1.30 -
P/RPS 0.41 0.55 0.84 1.72 0.96 0.50 0.74 -32.61%
P/EPS 9.96 11.06 15.87 36.54 16.20 8.64 16.56 -28.81%
EY 10.04 9.04 6.30 2.74 6.17 11.57 6.04 40.45%
DY 2.71 0.00 3.83 3.83 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.74 0.76 1.77 0.71 0.69 1.92%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 30/06/15 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 -
Price 0.64 0.73 0.715 0.71 0.79 1.64 1.42 -
P/RPS 0.36 0.52 0.79 1.61 0.44 0.61 0.81 -41.84%
P/EPS 8.85 10.35 14.93 34.13 7.40 10.57 18.09 -37.99%
EY 11.30 9.66 6.70 2.93 13.52 9.46 5.53 61.23%
DY 3.05 0.00 4.07 4.10 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.69 0.71 0.81 0.86 0.76 -11.78%

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