[ASTINO] QoQ Quarter Result on 31-Jan-2004 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
05-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- 2.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 49,514 45,299 53,032 43,111 41,183 40,167 49,865 -0.46%
PBT 4,509 3,943 6,564 3,328 3,749 2,948 5,692 -14.32%
Tax -990 -269 -1,762 -608 -1,093 -1,229 -1,136 -8.72%
NP 3,519 3,674 4,802 2,720 2,656 1,719 4,556 -15.75%
-
NP to SH 3,519 3,674 4,802 2,720 2,656 1,719 4,556 -15.75%
-
Tax Rate 21.96% 6.82% 26.84% 18.27% 29.15% 41.69% 19.96% -
Total Cost 45,995 41,625 48,230 40,391 38,527 38,448 45,309 1.00%
-
Net Worth 92,910 89,242 86,992 83,692 80,027 31,043 66,941 24.30%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 92,910 89,242 86,992 83,692 80,027 31,043 66,941 24.30%
NOSH 116,138 115,899 115,990 116,239 115,982 46,334 99,912 10.50%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 7.11% 8.11% 9.05% 6.31% 6.45% 4.28% 9.14% -
ROE 3.79% 4.12% 5.52% 3.25% 3.32% 5.54% 6.81% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 42.63 39.08 45.72 37.09 35.51 86.69 49.91 -9.93%
EPS 3.03 3.17 4.14 2.34 2.29 3.71 4.56 -23.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.75 0.72 0.69 0.67 0.67 12.48%
Adjusted Per Share Value based on latest NOSH - 116,239
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 10.04 9.18 10.75 8.74 8.35 8.14 10.11 -0.46%
EPS 0.71 0.74 0.97 0.55 0.54 0.35 0.92 -15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1809 0.1763 0.1696 0.1622 0.0629 0.1357 24.28%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 - -
Price 0.77 0.85 0.95 1.15 1.26 0.83 0.00 -
P/RPS 1.81 2.17 2.08 3.10 3.55 0.96 0.00 -
P/EPS 25.41 26.81 22.95 49.15 55.02 22.37 0.00 -
EY 3.94 3.73 4.36 2.03 1.82 4.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 1.27 1.60 1.83 1.24 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 26/09/03 15/07/03 -
Price 0.87 0.79 0.88 1.12 0.99 1.00 0.00 -
P/RPS 2.04 2.02 1.92 3.02 2.79 1.15 0.00 -
P/EPS 28.71 24.92 21.26 47.86 43.23 26.95 0.00 -
EY 3.48 4.01 4.70 2.09 2.31 3.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 1.17 1.56 1.43 1.49 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