[ASTINO] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 6.23%
YoY- 64.95%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 305,192 252,047 195,470 190,956 131,215 23.47%
PBT 19,904 17,607 10,518 18,344 12,379 12.59%
Tax -4,590 -4,561 -1,707 -3,629 -3,458 7.33%
NP 15,314 13,046 8,811 14,715 8,921 14.45%
-
NP to SH 15,314 13,046 8,811 14,715 8,921 14.45%
-
Tax Rate 23.06% 25.90% 16.23% 19.78% 27.93% -
Total Cost 289,878 239,001 186,659 176,241 122,294 24.06%
-
Net Worth 113,888 103,124 94,877 92,910 80,027 9.21%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 6,321 - - - - -
Div Payout % 41.28% - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 113,888 103,124 94,877 92,910 80,027 9.21%
NOSH 127,964 125,761 126,502 116,138 115,982 2.48%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 5.02% 5.18% 4.51% 7.71% 6.80% -
ROE 13.45% 12.65% 9.29% 15.84% 11.15% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 238.50 200.42 154.52 164.42 113.13 20.48%
EPS 11.97 10.37 6.97 12.67 7.69 11.68%
DPS 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.82 0.75 0.80 0.69 6.56%
Adjusted Per Share Value based on latest NOSH - 116,138
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 61.85 51.08 39.62 38.70 26.59 23.47%
EPS 3.10 2.64 1.79 2.98 1.81 14.38%
DPS 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.2308 0.209 0.1923 0.1883 0.1622 9.21%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.67 0.48 0.50 0.77 1.26 -
P/RPS 0.28 0.24 0.32 0.47 1.11 -29.11%
P/EPS 5.60 4.63 7.18 6.08 16.38 -23.51%
EY 17.86 21.61 13.93 16.45 6.10 30.78%
DY 7.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.67 0.96 1.83 -19.97%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 17/12/07 30/11/06 16/12/05 23/12/04 - -
Price 0.64 0.49 0.46 0.87 0.00 -
P/RPS 0.27 0.24 0.30 0.53 0.00 -
P/EPS 5.35 4.72 6.60 6.87 0.00 -
EY 18.70 21.17 15.14 14.56 0.00 -
DY 7.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.61 1.09 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