[ASTINO] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
14-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- 76.54%
YoY- 5.4%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 45,994 49,514 45,299 53,032 43,111 41,183 40,167 9.40%
PBT 2,766 4,509 3,943 6,564 3,328 3,749 2,948 -4.14%
Tax -612 -990 -269 -1,762 -608 -1,093 -1,229 -37.04%
NP 2,154 3,519 3,674 4,802 2,720 2,656 1,719 16.14%
-
NP to SH 2,154 3,519 3,674 4,802 2,720 2,656 1,719 16.14%
-
Tax Rate 22.13% 21.96% 6.82% 26.84% 18.27% 29.15% 41.69% -
Total Cost 43,840 45,995 41,625 48,230 40,391 38,527 38,448 9.10%
-
Net Worth 94,961 92,910 89,242 86,992 83,692 80,027 31,043 110.01%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 94,961 92,910 89,242 86,992 83,692 80,027 31,043 110.01%
NOSH 115,806 116,138 115,899 115,990 116,239 115,982 46,334 83.66%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 4.68% 7.11% 8.11% 9.05% 6.31% 6.45% 4.28% -
ROE 2.27% 3.79% 4.12% 5.52% 3.25% 3.32% 5.54% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 39.72 42.63 39.08 45.72 37.09 35.51 86.69 -40.42%
EPS 1.86 3.03 3.17 4.14 2.34 2.29 3.71 -36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.77 0.75 0.72 0.69 0.67 14.34%
Adjusted Per Share Value based on latest NOSH - 115,990
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 9.32 10.04 9.18 10.75 8.74 8.35 8.14 9.39%
EPS 0.44 0.71 0.74 0.97 0.55 0.54 0.35 16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1925 0.1883 0.1809 0.1763 0.1696 0.1622 0.0629 110.07%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.90 0.77 0.85 0.95 1.15 1.26 0.83 -
P/RPS 2.27 1.81 2.17 2.08 3.10 3.55 0.96 77.02%
P/EPS 48.39 25.41 26.81 22.95 49.15 55.02 22.37 66.86%
EY 2.07 3.94 3.73 4.36 2.03 1.82 4.47 -40.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 1.10 1.27 1.60 1.83 1.24 -7.64%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 19/12/03 26/09/03 -
Price 0.77 0.87 0.79 0.88 1.12 0.99 1.00 -
P/RPS 1.94 2.04 2.02 1.92 3.02 2.79 1.15 41.48%
P/EPS 41.40 28.71 24.92 21.26 47.86 43.23 26.95 32.96%
EY 2.42 3.48 4.01 4.70 2.09 2.31 3.71 -24.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 1.03 1.17 1.56 1.43 1.49 -26.33%

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