[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -14.08%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 338,168 319,024 289,055 273,404 273,370 255,252 243,686 24.33%
PBT 23,492 18,684 21,782 23,148 26,794 26,652 13,692 43.17%
Tax -5,592 -4,096 -5,160 -5,472 -6,222 -6,584 -3,348 40.64%
NP 17,900 14,588 16,622 17,676 20,572 20,068 10,344 43.99%
-
NP to SH 17,900 14,588 16,622 17,676 20,572 20,068 10,344 43.99%
-
Tax Rate 23.80% 21.92% 23.69% 23.64% 23.22% 24.70% 24.45% -
Total Cost 320,268 304,436 272,433 255,728 252,798 235,184 233,342 23.43%
-
Net Worth 118,907 113,888 108,789 109,739 108,273 103,124 101,040 11.43%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 6,324 8,409 - - 3,182 -
Div Payout % - - 38.05% 47.57% - - 30.77% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 118,907 113,888 108,789 109,739 108,273 103,124 101,040 11.43%
NOSH 127,857 127,964 126,499 126,137 125,899 125,761 126,300 0.81%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 5.29% 4.57% 5.75% 6.47% 7.53% 7.86% 4.24% -
ROE 15.05% 12.81% 15.28% 16.11% 19.00% 19.46% 10.24% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 264.49 249.31 228.50 216.75 217.13 202.97 192.94 23.33%
EPS 14.00 11.40 12.63 14.01 16.34 15.96 8.19 42.82%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 2.52 -
NAPS 0.93 0.89 0.86 0.87 0.86 0.82 0.80 10.52%
Adjusted Per Share Value based on latest NOSH - 126,425
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 68.54 64.66 58.58 55.41 55.40 51.73 49.39 24.33%
EPS 3.63 2.96 3.37 3.58 4.17 4.07 2.10 43.88%
DPS 0.00 0.00 1.28 1.70 0.00 0.00 0.65 -
NAPS 0.241 0.2308 0.2205 0.2224 0.2194 0.209 0.2048 11.42%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.62 0.67 0.84 0.76 0.64 0.48 0.49 -
P/RPS 0.23 0.27 0.37 0.35 0.29 0.24 0.25 -5.39%
P/EPS 4.43 5.88 6.39 5.42 3.92 3.01 5.98 -18.08%
EY 22.58 17.01 15.64 18.44 25.53 33.24 16.71 22.15%
DY 0.00 0.00 5.95 8.77 0.00 0.00 5.14 -
P/NAPS 0.67 0.75 0.98 0.87 0.74 0.59 0.61 6.43%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 -
Price 0.58 0.64 0.66 0.88 0.62 0.49 0.48 -
P/RPS 0.22 0.26 0.29 0.41 0.29 0.24 0.25 -8.14%
P/EPS 4.14 5.61 5.02 6.28 3.79 3.07 5.86 -20.62%
EY 24.14 17.81 19.91 15.92 26.35 32.57 17.06 25.95%
DY 0.00 0.00 7.58 7.58 0.00 0.00 5.25 -
P/NAPS 0.62 0.72 0.77 1.01 0.72 0.60 0.60 2.20%

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