[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 6.42%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 273,370 255,252 243,686 224,138 212,754 221,804 189,533 27.57%
PBT 26,794 26,652 13,692 11,192 9,972 10,992 12,279 67.99%
Tax -6,222 -6,584 -3,348 -2,386 -1,698 -1,732 -2,264 95.84%
NP 20,572 20,068 10,344 8,805 8,274 9,260 10,015 61.37%
-
NP to SH 20,572 20,068 10,344 8,805 8,274 9,260 10,015 61.37%
-
Tax Rate 23.22% 24.70% 24.45% 21.32% 17.03% 15.76% 18.44% -
Total Cost 252,798 235,184 233,342 215,333 204,480 212,544 179,518 25.55%
-
Net Worth 108,273 103,124 101,040 98,491 96,150 94,877 93,014 10.62%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - 3,182 - - - 3,185 -
Div Payout % - - 30.77% - - - 31.81% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 108,273 103,124 101,040 98,491 96,150 94,877 93,014 10.62%
NOSH 125,899 125,761 126,300 126,271 126,513 126,502 127,417 -0.79%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 7.53% 7.86% 4.24% 3.93% 3.89% 4.17% 5.28% -
ROE 19.00% 19.46% 10.24% 8.94% 8.61% 9.76% 10.77% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 217.13 202.97 192.94 177.51 168.17 175.34 148.75 28.59%
EPS 16.34 15.96 8.19 6.97 6.54 7.32 7.86 62.66%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 2.50 -
NAPS 0.86 0.82 0.80 0.78 0.76 0.75 0.73 11.51%
Adjusted Per Share Value based on latest NOSH - 126,512
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 55.40 51.73 49.39 45.43 43.12 44.95 38.41 27.57%
EPS 4.17 4.07 2.10 1.78 1.68 1.88 2.03 61.38%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.65 -
NAPS 0.2194 0.209 0.2048 0.1996 0.1949 0.1923 0.1885 10.61%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.64 0.48 0.49 0.53 0.47 0.50 0.64 -
P/RPS 0.29 0.24 0.25 0.30 0.28 0.29 0.43 -23.04%
P/EPS 3.92 3.01 5.98 7.60 7.19 6.83 8.14 -38.47%
EY 25.53 33.24 16.71 13.16 13.91 14.64 12.28 62.67%
DY 0.00 0.00 5.14 0.00 0.00 0.00 3.91 -
P/NAPS 0.74 0.59 0.61 0.68 0.62 0.67 0.88 -10.88%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 -
Price 0.62 0.49 0.48 0.51 0.51 0.46 0.53 -
P/RPS 0.29 0.24 0.25 0.29 0.30 0.26 0.36 -13.38%
P/EPS 3.79 3.07 5.86 7.31 7.80 6.28 6.74 -31.80%
EY 26.35 32.57 17.06 13.67 12.82 15.91 14.83 46.54%
DY 0.00 0.00 5.25 0.00 0.00 0.00 4.72 -
P/NAPS 0.72 0.60 0.60 0.65 0.67 0.61 0.73 -0.91%

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