[ASTINO] QoQ Quarter Result on 31-Jul-2004 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- -23.49%
YoY- 113.73%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 45,388 45,994 49,514 45,299 53,032 43,111 41,183 6.70%
PBT 2,969 2,766 4,509 3,943 6,564 3,328 3,749 -14.41%
Tax -448 -612 -990 -269 -1,762 -608 -1,093 -44.85%
NP 2,521 2,154 3,519 3,674 4,802 2,720 2,656 -3.42%
-
NP to SH 2,521 2,154 3,519 3,674 4,802 2,720 2,656 -3.42%
-
Tax Rate 15.09% 22.13% 21.96% 6.82% 26.84% 18.27% 29.15% -
Total Cost 42,867 43,840 45,995 41,625 48,230 40,391 38,527 7.38%
-
Net Worth 95,263 94,961 92,910 89,242 86,992 83,692 80,027 12.33%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 95,263 94,961 92,910 89,242 86,992 83,692 80,027 12.33%
NOSH 116,175 115,806 116,138 115,899 115,990 116,239 115,982 0.11%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.55% 4.68% 7.11% 8.11% 9.05% 6.31% 6.45% -
ROE 2.65% 2.27% 3.79% 4.12% 5.52% 3.25% 3.32% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 39.07 39.72 42.63 39.08 45.72 37.09 35.51 6.58%
EPS 2.17 1.86 3.03 3.17 4.14 2.34 2.29 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.80 0.77 0.75 0.72 0.69 12.20%
Adjusted Per Share Value based on latest NOSH - 115,899
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 9.20 9.32 10.04 9.18 10.75 8.74 8.35 6.68%
EPS 0.51 0.44 0.71 0.74 0.97 0.55 0.54 -3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1931 0.1925 0.1883 0.1809 0.1763 0.1696 0.1622 12.33%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.75 0.90 0.77 0.85 0.95 1.15 1.26 -
P/RPS 1.92 2.27 1.81 2.17 2.08 3.10 3.55 -33.64%
P/EPS 34.56 48.39 25.41 26.81 22.95 49.15 55.02 -26.67%
EY 2.89 2.07 3.94 3.73 4.36 2.03 1.82 36.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 0.96 1.10 1.27 1.60 1.83 -37.26%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 20/06/05 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 -
Price 0.72 0.77 0.87 0.79 0.88 1.12 0.99 -
P/RPS 1.84 1.94 2.04 2.02 1.92 3.02 2.79 -24.25%
P/EPS 33.18 41.40 28.71 24.92 21.26 47.86 43.23 -16.18%
EY 3.01 2.42 3.48 4.01 4.70 2.09 2.31 19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 1.09 1.03 1.17 1.56 1.43 -27.67%

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