[ASTINO] QoQ Quarter Result on 30-Apr-2013 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- -2.3%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 116,707 120,338 123,071 125,475 143,427 119,860 129,355 -6.61%
PBT 6,328 8,443 6,497 12,059 11,492 8,855 9,732 -24.88%
Tax -1,748 -2,372 -597 -2,980 -2,199 -1,513 -1,548 8.41%
NP 4,580 6,071 5,900 9,079 9,293 7,342 8,184 -32.01%
-
NP to SH 4,580 6,071 5,900 9,079 9,293 7,342 8,184 -32.01%
-
Tax Rate 27.62% 28.09% 9.19% 24.71% 19.14% 17.09% 15.91% -
Total Cost 112,127 114,267 117,171 116,396 134,134 112,518 121,171 -5.02%
-
Net Worth 255,501 251,260 245,265 239,925 232,655 217,344 134,827 52.95%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 255,501 251,260 245,265 239,925 232,655 217,344 134,827 52.95%
NOSH 135,905 135,816 136,258 136,321 132,190 132,527 134,827 0.53%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 3.92% 5.04% 4.79% 7.24% 6.48% 6.13% 6.33% -
ROE 1.79% 2.42% 2.41% 3.78% 3.99% 3.38% 6.07% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 85.87 88.60 90.32 92.04 108.50 90.44 95.94 -7.10%
EPS 3.37 4.47 4.33 6.66 7.03 5.54 5.88 -30.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.85 1.80 1.76 1.76 1.64 1.00 52.15%
Adjusted Per Share Value based on latest NOSH - 136,321
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 23.65 24.39 24.94 25.43 29.07 24.29 26.22 -6.62%
EPS 0.93 1.23 1.20 1.84 1.88 1.49 1.66 -31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.5092 0.4971 0.4863 0.4715 0.4405 0.2733 52.93%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.30 1.15 1.14 0.87 0.855 0.82 0.78 -
P/RPS 1.51 1.30 1.26 0.95 0.79 0.91 0.81 51.29%
P/EPS 38.58 25.73 26.33 13.06 12.16 14.80 12.85 107.69%
EY 2.59 3.89 3.80 7.66 8.22 6.76 7.78 -51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.62 0.63 0.49 0.49 0.50 0.78 -7.82%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 02/12/13 30/09/13 27/06/13 29/03/13 02/01/13 27/09/12 -
Price 1.42 1.19 1.23 1.26 0.82 0.86 0.83 -
P/RPS 1.65 1.34 1.36 1.37 0.76 0.95 0.87 53.03%
P/EPS 42.14 26.62 28.41 18.92 11.66 15.52 13.67 111.37%
EY 2.37 3.76 3.52 5.29 8.57 6.44 7.31 -52.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.68 0.72 0.47 0.52 0.83 -5.68%

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