[ASTINO] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 8.53%
YoY- -48.42%
Quarter Report
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 156,487 156,483 92,182 141,438 135,372 128,432 126,178 3.65%
PBT 14,379 29,788 3,601 10,898 8,863 16,813 11,724 3.45%
Tax -2,622 -6,996 569 -2,314 -104 -5,099 -1,805 6.41%
NP 11,757 22,792 4,170 8,584 8,759 11,714 9,919 2.87%
-
NP to SH 11,757 22,792 4,170 8,584 8,759 11,714 9,919 2.87%
-
Tax Rate 18.23% 23.49% -15.80% 21.23% 1.17% 30.33% 15.40% -
Total Cost 144,730 133,691 88,012 132,854 126,613 116,718 116,259 3.71%
-
Net Worth 493,409 447,212 394,357 376,448 360,300 330,846 295,925 8.88%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 493,409 447,212 394,357 376,448 360,300 330,846 295,925 8.88%
NOSH 493,412 274,117 274,117 274,117 274,117 274,117 274,005 10.29%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 7.51% 14.57% 4.52% 6.07% 6.47% 9.12% 7.86% -
ROE 2.38% 5.10% 1.06% 2.28% 2.43% 3.54% 3.35% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 31.72 58.08 33.89 51.85 49.59 46.97 46.05 -6.02%
EPS 2.38 8.46 1.53 3.15 3.21 4.28 3.62 -6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.66 1.45 1.38 1.32 1.21 1.08 -1.27%
Adjusted Per Share Value based on latest NOSH - 493,412
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 31.72 31.71 18.68 28.67 27.44 26.03 25.57 3.65%
EPS 2.38 4.62 0.85 1.74 1.78 2.37 2.01 2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9064 0.7992 0.763 0.7302 0.6705 0.5998 8.88%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.62 1.58 0.505 0.68 0.79 1.04 0.63 -
P/RPS 1.95 2.72 1.49 1.31 1.59 2.21 1.37 6.05%
P/EPS 26.02 18.68 32.94 21.61 24.62 24.28 17.40 6.93%
EY 3.84 5.35 3.04 4.63 4.06 4.12 5.75 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.95 0.35 0.49 0.60 0.86 0.58 1.11%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 25/06/21 19/06/20 28/06/19 22/06/18 30/06/17 17/06/16 -
Price 0.515 1.40 0.51 0.685 0.825 1.15 0.645 -
P/RPS 1.62 2.41 1.50 1.32 1.66 2.45 1.40 2.46%
P/EPS 21.61 16.55 33.26 21.77 25.71 26.84 17.82 3.26%
EY 4.63 6.04 3.01 4.59 3.89 3.73 5.61 -3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.84 0.35 0.50 0.62 0.95 0.60 -2.35%

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