[ASTINO] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 6.23%
YoY- 64.95%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 189,533 186,195 193,839 190,956 182,625 177,493 174,326 5.73%
PBT 12,279 14,187 17,782 18,344 17,584 16,579 15,707 -15.15%
Tax -2,264 -2,319 -3,633 -3,629 -3,732 -4,692 -4,066 -32.34%
NP 10,015 11,868 14,149 14,715 13,852 11,887 11,641 -9.55%
-
NP to SH 10,015 11,868 14,149 14,715 13,852 11,887 11,641 -9.55%
-
Tax Rate 18.44% 16.35% 20.43% 19.78% 21.22% 28.30% 25.89% -
Total Cost 179,518 174,327 179,690 176,241 168,773 165,606 162,685 6.79%
-
Net Worth 92,960 95,263 94,961 92,910 89,242 86,992 83,692 7.25%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 92,960 95,263 94,961 92,910 89,242 86,992 83,692 7.25%
NOSH 127,342 116,175 115,806 116,138 115,899 115,990 116,239 6.27%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.28% 6.37% 7.30% 7.71% 7.58% 6.70% 6.68% -
ROE 10.77% 12.46% 14.90% 15.84% 15.52% 13.66% 13.91% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 148.84 160.27 167.38 164.42 157.57 153.02 149.97 -0.50%
EPS 7.86 10.22 12.22 12.67 11.95 10.25 10.01 -14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.82 0.82 0.80 0.77 0.75 0.72 0.92%
Adjusted Per Share Value based on latest NOSH - 116,138
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 38.41 37.74 39.29 38.70 37.01 35.97 35.33 5.73%
EPS 2.03 2.41 2.87 2.98 2.81 2.41 2.36 -9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.1931 0.1925 0.1883 0.1809 0.1763 0.1696 7.26%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.64 0.75 0.90 0.77 0.85 0.95 1.15 -
P/RPS 0.43 0.47 0.54 0.47 0.54 0.62 0.77 -32.21%
P/EPS 8.14 7.34 7.37 6.08 7.11 9.27 11.48 -20.50%
EY 12.29 13.62 13.58 16.45 14.06 10.79 8.71 25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.10 0.96 1.10 1.27 1.60 -32.89%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 30/09/05 20/06/05 13/04/05 23/12/04 30/09/04 14/06/04 05/03/04 -
Price 0.53 0.72 0.77 0.87 0.79 0.88 1.12 -
P/RPS 0.36 0.45 0.46 0.53 0.50 0.58 0.75 -38.72%
P/EPS 6.74 7.05 6.30 6.87 6.61 8.59 11.18 -28.65%
EY 14.84 14.19 15.87 14.56 15.13 11.65 8.94 40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.94 1.09 1.03 1.17 1.56 -39.75%

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