[ASTINO] QoQ TTM 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- 16.53%
YoY- 121.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 186,195 193,839 190,956 182,625 177,493 174,326 131,215 26.30%
PBT 14,187 17,782 18,344 17,584 16,579 15,707 12,379 9.52%
Tax -2,319 -3,633 -3,629 -3,732 -4,692 -4,066 -3,458 -23.40%
NP 11,868 14,149 14,715 13,852 11,887 11,641 8,921 20.98%
-
NP to SH 11,868 14,149 14,715 13,852 11,887 11,641 8,921 20.98%
-
Tax Rate 16.35% 20.43% 19.78% 21.22% 28.30% 25.89% 27.93% -
Total Cost 174,327 179,690 176,241 168,773 165,606 162,685 122,294 26.68%
-
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 6.37% 7.30% 7.71% 7.58% 6.70% 6.68% 6.80% -
ROE 12.46% 14.90% 15.84% 15.52% 13.66% 13.91% 11.15% -
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 160.27 167.38 164.42 157.57 153.02 149.97 113.13 26.16%
EPS 10.22 12.22 12.67 11.95 10.25 10.01 7.69 20.89%
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 37.74 39.29 38.70 37.01 35.97 35.33 26.59 26.32%
EPS 2.41 2.87 2.98 2.81 2.41 2.36 1.81 21.05%
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 0.47 0.54 0.47 0.54 0.62 0.77 1.11 -43.64%
P/EPS 7.34 7.37 6.08 7.11 9.27 11.48 16.38 -41.47%
EY 13.62 13.58 16.45 14.06 10.79 8.71 6.10 70.91%
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 - -
Price 0.72 0.77 0.87 0.79 0.88 1.12 0.00 -
P/RPS 0.45 0.46 0.53 0.50 0.58 0.75 0.00 -
P/EPS 7.05 6.30 6.87 6.61 8.59 11.18 0.00 -
EY 14.19 15.87 14.56 15.13 11.65 8.94 0.00 -
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 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