[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 97.71%
YoY- -18.11%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 249,460 121,062 490,132 363,945 237,045 120,338 511,833 -37.98%
PBT 17,569 7,875 39,948 28,821 14,771 8,443 38,903 -41.05%
Tax -4,439 -2,177 -10,949 -7,763 -4,120 -2,372 -7,289 -28.08%
NP 13,130 5,698 28,999 21,058 10,651 6,071 31,614 -44.24%
-
NP to SH 13,130 5,698 28,999 21,058 10,651 6,071 31,614 -44.24%
-
Tax Rate 25.27% 27.64% 27.41% 26.94% 27.89% 28.09% 18.74% -
Total Cost 236,330 115,364 461,133 342,887 226,394 114,267 480,219 -37.58%
-
Net Worth 282,336 273,942 266,095 257,963 255,081 251,260 245,492 9.74%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 7,976 7,971 - - - - - -
Div Payout % 60.75% 139.90% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 282,336 273,942 266,095 257,963 255,081 251,260 245,492 9.74%
NOSH 274,112 273,942 271,526 135,770 135,681 135,816 136,384 59.05%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 5.26% 4.71% 5.92% 5.79% 4.49% 5.04% 6.18% -
ROE 4.65% 2.08% 10.90% 8.16% 4.18% 2.42% 12.88% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 91.01 44.19 180.51 268.06 174.71 88.60 375.29 -61.01%
EPS 4.79 2.08 10.68 15.51 7.85 4.47 23.18 -64.94%
DPS 2.91 2.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.98 1.90 1.88 1.85 1.80 -31.00%
Adjusted Per Share Value based on latest NOSH - 135,684
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 50.56 24.54 99.34 73.76 48.04 24.39 103.73 -37.98%
EPS 2.66 1.15 5.88 4.27 2.16 1.23 6.41 -44.27%
DPS 1.62 1.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5722 0.5552 0.5393 0.5228 0.517 0.5092 0.4975 9.74%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.76 0.76 1.73 1.34 1.30 1.15 1.14 -
P/RPS 0.84 1.72 0.96 0.50 0.74 1.30 0.30 98.28%
P/EPS 15.87 36.54 16.20 8.64 16.56 25.73 4.92 117.84%
EY 6.30 2.74 6.17 11.57 6.04 3.89 20.33 -54.10%
DY 3.83 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 1.77 0.71 0.69 0.62 0.63 11.29%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 01/12/14 30/09/14 26/06/14 27/03/14 02/12/13 30/09/13 -
Price 0.715 0.71 0.79 1.64 1.42 1.19 1.23 -
P/RPS 0.79 1.61 0.44 0.61 0.81 1.34 0.33 78.66%
P/EPS 14.93 34.13 7.40 10.57 18.09 26.62 5.31 98.83%
EY 6.70 2.93 13.52 9.46 5.53 3.76 18.85 -49.72%
DY 4.07 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.81 0.86 0.76 0.64 0.68 0.97%

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