[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -48.57%
YoY- 185.63%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 580,033 491,972 335,489 160,198 521,338 394,287 302,105 54.53%
PBT 81,539 66,267 36,479 15,555 28,104 18,473 14,872 211.25%
Tax -17,846 -14,919 -7,923 -4,087 -5,807 -3,478 -4,047 169.15%
NP 63,693 51,348 28,556 11,468 22,297 14,995 10,825 226.27%
-
NP to SH 63,693 51,348 28,556 11,468 22,297 14,995 10,825 226.27%
-
Tax Rate 21.89% 22.51% 21.72% 26.27% 20.66% 18.83% 27.21% -
Total Cost 516,340 440,624 306,933 148,730 499,041 379,292 291,280 46.52%
-
Net Worth 458,870 447,212 428,353 410,506 402,401 394,357 391,999 11.08%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 458,870 447,212 428,353 410,506 402,401 394,357 391,999 11.08%
NOSH 493,412 274,117 274,117 274,117 274,117 274,117 274,117 48.02%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 10.98% 10.44% 8.51% 7.16% 4.28% 3.80% 3.58% -
ROE 13.88% 11.48% 6.67% 2.79% 5.54% 3.80% 2.76% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 117.56 182.61 124.53 59.32 191.74 144.97 110.98 3.91%
EPS 12.91 19.06 10.60 4.25 8.20 5.51 3.98 119.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.66 1.59 1.52 1.48 1.45 1.44 -25.30%
Adjusted Per Share Value based on latest NOSH - 274,117
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 117.56 99.71 67.99 32.47 105.66 79.91 61.23 54.53%
EPS 12.91 10.41 5.79 2.32 4.52 3.04 2.19 226.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.9064 0.8681 0.832 0.8155 0.7992 0.7945 11.07%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.685 1.58 0.86 0.64 0.54 0.505 0.685 -
P/RPS 0.58 0.87 0.69 1.08 0.28 0.35 0.62 -4.35%
P/EPS 5.31 8.29 8.11 15.07 6.58 9.16 17.23 -54.40%
EY 18.84 12.06 12.33 6.63 15.19 10.92 5.81 119.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.54 0.42 0.36 0.35 0.48 33.48%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 25/06/21 26/03/21 18/12/20 29/09/20 19/06/20 20/03/20 -
Price 0.67 1.40 1.07 0.86 0.565 0.51 0.435 -
P/RPS 0.57 0.77 0.86 1.45 0.29 0.35 0.39 28.81%
P/EPS 5.19 7.35 10.09 20.25 6.89 9.25 10.94 -39.20%
EY 19.27 13.61 9.91 4.94 14.51 10.81 9.14 64.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.67 0.57 0.38 0.35 0.30 79.35%

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