[ASTINO] QoQ Quarter Result on 31-Jan-2020 [#2]

Announcement Date
20-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 63.7%
YoY- 5.31%
Quarter Report
View:
Show?
Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 160,198 127,051 92,182 149,289 152,816 152,856 141,438 8.61%
PBT 15,555 9,631 3,601 9,237 5,635 7,325 10,898 26.63%
Tax -4,087 -2,329 569 -2,517 -1,530 -1,779 -2,314 45.86%
NP 11,468 7,302 4,170 6,720 4,105 5,546 8,584 21.19%
-
NP to SH 11,468 7,302 4,170 6,720 4,105 5,546 8,584 21.19%
-
Tax Rate 26.27% 24.18% -15.80% 27.25% 27.15% 24.29% 21.23% -
Total Cost 148,730 119,749 88,012 142,569 148,711 147,310 132,854 7.77%
-
Net Worth 410,506 402,401 394,357 391,999 386,555 381,904 376,448 5.91%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 410,506 402,401 394,357 391,999 386,555 381,904 376,448 5.91%
NOSH 274,117 274,117 274,117 274,117 274,117 274,117 274,117 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 7.16% 5.75% 4.52% 4.50% 2.69% 3.63% 6.07% -
ROE 2.79% 1.81% 1.06% 1.71% 1.06% 1.45% 2.28% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 59.32 46.73 33.89 54.84 56.14 56.03 51.85 9.34%
EPS 4.25 2.69 1.53 2.47 1.51 2.03 3.15 21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.48 1.45 1.44 1.42 1.40 1.38 6.62%
Adjusted Per Share Value based on latest NOSH - 274,117
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 32.47 25.75 18.68 30.26 30.97 30.98 28.67 8.61%
EPS 2.32 1.48 0.85 1.36 0.83 1.12 1.74 21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.832 0.8155 0.7992 0.7945 0.7834 0.774 0.763 5.91%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.64 0.54 0.505 0.685 0.695 0.66 0.68 -
P/RPS 1.08 1.16 1.49 1.25 1.24 1.18 1.31 -12.02%
P/EPS 15.07 20.11 32.94 27.75 46.09 32.46 21.61 -21.27%
EY 6.63 4.97 3.04 3.60 2.17 3.08 4.63 26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.35 0.48 0.49 0.47 0.49 -9.72%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 18/12/20 29/09/20 19/06/20 20/03/20 27/12/19 27/09/19 28/06/19 -
Price 0.86 0.565 0.51 0.435 0.70 0.71 0.685 -
P/RPS 1.45 1.21 1.50 0.79 1.25 1.27 1.32 6.43%
P/EPS 20.25 21.04 33.26 17.62 46.42 34.92 21.77 -4.68%
EY 4.94 4.75 3.01 5.67 2.15 2.86 4.59 4.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.35 0.30 0.49 0.51 0.50 9.08%

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