[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2020 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 105.73%
YoY- 185.63%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 580,033 655,962 670,978 640,792 521,338 525,716 604,210 -2.68%
PBT 81,539 88,356 72,958 62,220 28,104 24,630 29,744 95.99%
Tax -17,846 -19,892 -15,846 -16,348 -5,807 -4,637 -8,094 69.48%
NP 63,693 68,464 57,112 45,872 22,297 19,993 21,650 105.45%
-
NP to SH 63,693 68,464 57,112 45,872 22,297 19,993 21,650 105.45%
-
Tax Rate 21.89% 22.51% 21.72% 26.27% 20.66% 18.83% 27.21% -
Total Cost 516,340 587,498 613,866 594,920 499,041 505,722 582,560 -7.73%
-
Net Worth 458,870 447,212 428,353 410,506 402,401 394,357 391,999 11.08%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 458,870 447,212 428,353 410,506 402,401 394,357 391,999 11.08%
NOSH 493,412 274,117 274,117 274,117 274,117 274,117 274,117 48.02%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 10.98% 10.44% 8.51% 7.16% 4.28% 3.80% 3.58% -
ROE 13.88% 15.31% 13.33% 11.17% 5.54% 5.07% 5.52% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 117.56 243.49 249.06 237.27 191.74 193.30 221.95 -34.56%
EPS 12.91 25.41 21.20 17.00 8.20 7.35 7.96 38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.66 1.59 1.52 1.48 1.45 1.44 -25.30%
Adjusted Per Share Value based on latest NOSH - 274,117
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 121.24 137.11 140.25 133.94 108.97 109.88 126.29 -2.68%
EPS 13.31 14.31 11.94 9.59 4.66 4.18 4.53 105.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9591 0.9348 0.8953 0.858 0.8411 0.8243 0.8193 11.08%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.685 1.58 0.86 0.64 0.54 0.505 0.685 -
P/RPS 0.58 0.65 0.35 0.27 0.28 0.26 0.31 51.89%
P/EPS 5.31 6.22 4.06 3.77 6.58 6.87 8.61 -27.56%
EY 18.84 16.08 24.65 26.54 15.19 14.56 11.61 38.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.54 0.42 0.36 0.35 0.48 33.48%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/09/21 25/06/21 26/03/21 18/12/20 29/09/20 19/06/20 20/03/20 -
Price 0.67 1.40 1.07 0.86 0.565 0.51 0.435 -
P/RPS 0.57 0.57 0.43 0.36 0.29 0.26 0.20 101.14%
P/EPS 5.19 5.51 5.05 5.06 6.89 6.94 5.47 -3.44%
EY 19.27 18.15 19.81 19.75 14.51 14.41 18.28 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.67 0.57 0.38 0.35 0.30 79.35%

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