[ASTINO] QoQ TTM Result on 30-Apr-2004 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 2.11%
YoY- 160.91%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 193,839 190,956 182,625 177,493 174,326 131,215 90,032 66.34%
PBT 17,782 18,344 17,584 16,579 15,707 12,379 8,630 61.57%
Tax -3,633 -3,629 -3,732 -4,692 -4,066 -3,458 -2,365 32.96%
NP 14,149 14,715 13,852 11,887 11,641 8,921 6,265 71.71%
-
NP to SH 14,149 14,715 13,852 11,887 11,641 8,921 6,265 71.71%
-
Tax Rate 20.43% 19.78% 21.22% 28.30% 25.89% 27.93% 27.40% -
Total Cost 179,690 176,241 168,773 165,606 162,685 122,294 83,767 65.94%
-
Net Worth 94,961 92,910 89,242 86,992 83,692 80,027 31,043 110.01%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 94,961 92,910 89,242 86,992 83,692 80,027 31,043 110.01%
NOSH 115,806 116,138 115,899 115,990 116,239 115,982 46,334 83.66%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 7.30% 7.71% 7.58% 6.70% 6.68% 6.80% 6.96% -
ROE 14.90% 15.84% 15.52% 13.66% 13.91% 11.15% 20.18% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 167.38 164.42 157.57 153.02 149.97 113.13 194.31 -9.42%
EPS 12.22 12.67 11.95 10.25 10.01 7.69 13.52 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.77 0.75 0.72 0.69 0.67 14.34%
Adjusted Per Share Value based on latest NOSH - 115,990
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 39.29 38.70 37.01 35.97 35.33 26.59 18.25 66.34%
EPS 2.87 2.98 2.81 2.41 2.36 1.81 1.27 71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1925 0.1883 0.1809 0.1763 0.1696 0.1622 0.0629 110.07%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.90 0.77 0.85 0.95 1.15 1.26 0.83 -
P/RPS 0.54 0.47 0.54 0.62 0.77 1.11 0.43 16.31%
P/EPS 7.37 6.08 7.11 9.27 11.48 16.38 6.14 12.88%
EY 13.58 16.45 14.06 10.79 8.71 6.10 16.29 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 1.10 1.27 1.60 1.83 1.24 -7.64%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 - - -
Price 0.77 0.87 0.79 0.88 1.12 0.00 0.00 -
P/RPS 0.46 0.53 0.50 0.58 0.75 0.00 0.00 -
P/EPS 6.30 6.87 6.61 8.59 11.18 0.00 0.00 -
EY 15.87 14.56 15.13 11.65 8.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 1.03 1.17 1.56 0.00 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