[ASTINO] YoY Annualized Quarter 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- 1.62%
YoY- 32.49%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 319,024 255,252 221,804 198,056 164,732 0 -
PBT 18,684 26,652 10,992 18,036 14,996 0 -
Tax -4,096 -6,584 -1,732 -3,960 -4,372 0 -
NP 14,588 20,068 9,260 14,076 10,624 0 -
-
NP to SH 14,588 20,068 9,260 14,076 10,624 0 -
-
Tax Rate 21.92% 24.70% 15.76% 21.96% 29.15% - -
Total Cost 304,436 235,184 212,544 183,980 154,108 0 -
-
Net Worth 113,888 103,124 94,877 92,910 80,027 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 113,888 103,124 94,877 92,910 80,027 0 -
NOSH 127,964 125,761 126,502 116,138 115,982 0 -
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 4.57% 7.86% 4.17% 7.11% 6.45% 0.00% -
ROE 12.81% 19.46% 9.76% 15.15% 13.28% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 249.31 202.97 175.34 170.53 142.03 0.00 -
EPS 11.40 15.96 7.32 12.12 9.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.82 0.75 0.80 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 116,138
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 64.66 51.73 44.95 40.14 33.39 0.00 -
EPS 2.96 4.07 1.88 2.85 2.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2308 0.209 0.1923 0.1883 0.1622 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 0.67 0.48 0.50 0.77 1.26 0.00 -
P/RPS 0.27 0.24 0.29 0.45 0.89 0.00 -
P/EPS 5.88 3.01 6.83 6.35 13.76 0.00 -
EY 17.01 33.24 14.64 15.74 7.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.67 0.96 1.83 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 17/12/07 30/11/06 16/12/05 23/12/04 19/12/03 - -
Price 0.64 0.49 0.46 0.87 0.99 0.00 -
P/RPS 0.26 0.24 0.26 0.51 0.70 0.00 -
P/EPS 5.61 3.07 6.28 7.18 10.81 0.00 -
EY 17.81 32.57 15.91 13.93 9.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.61 1.09 1.43 0.00 -

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