[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
02-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -72.2%
YoY- 33.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 511,833 388,762 263,287 119,860 456,411 327,056 206,153 83.45%
PBT 38,903 32,406 20,347 8,855 33,295 23,563 11,208 129.42%
Tax -7,289 -6,692 -3,712 -1,513 -6,889 -5,341 -2,033 134.43%
NP 31,614 25,714 16,635 7,342 26,406 18,222 9,175 128.30%
-
NP to SH 31,614 25,714 16,635 7,342 26,406 18,222 9,175 128.30%
-
Tax Rate 18.74% 20.65% 18.24% 17.09% 20.69% 22.67% 18.14% -
Total Cost 480,219 363,048 246,652 112,518 430,005 308,834 196,978 81.23%
-
Net Worth 245,492 240,088 232,731 217,344 221,078 197,947 194,547 16.78%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 245,492 240,088 232,731 217,344 221,078 197,947 194,547 16.78%
NOSH 136,384 136,413 132,233 132,527 134,803 128,537 128,839 3.87%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 6.18% 6.61% 6.32% 6.13% 5.79% 5.57% 4.45% -
ROE 12.88% 10.71% 7.15% 3.38% 11.94% 9.21% 4.72% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 375.29 284.99 199.11 90.44 338.57 254.44 160.01 76.61%
EPS 23.18 18.85 12.58 5.54 18.96 14.06 7.08 120.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.76 1.64 1.64 1.54 1.51 12.43%
Adjusted Per Share Value based on latest NOSH - 132,527
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 103.73 78.79 53.36 24.29 92.50 66.28 41.78 83.45%
EPS 6.41 5.21 3.37 1.49 5.35 3.69 1.86 128.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4975 0.4866 0.4717 0.4405 0.4481 0.4012 0.3943 16.78%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.14 0.87 0.855 0.82 0.78 0.77 0.76 -
P/RPS 0.30 0.31 0.43 0.91 0.23 0.30 0.47 -25.88%
P/EPS 4.92 4.62 6.80 14.80 3.98 5.43 10.67 -40.34%
EY 20.33 21.67 14.71 6.76 25.11 18.41 9.37 67.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.49 0.50 0.48 0.50 0.50 16.67%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 -
Price 1.23 1.26 0.82 0.86 0.83 0.77 0.80 -
P/RPS 0.33 0.44 0.41 0.95 0.25 0.30 0.50 -24.21%
P/EPS 5.31 6.68 6.52 15.52 4.24 5.43 11.23 -39.33%
EY 18.85 14.96 15.34 6.44 23.60 18.41 8.90 64.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.47 0.52 0.51 0.50 0.53 18.09%

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