[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 40.8%
YoY- 42.58%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 309,100 328,044 366,023 349,728 338,168 319,024 289,055 4.81%
PBT 12,854 18,816 35,841 32,960 23,492 18,684 21,782 -30.94%
Tax -3,576 -7,060 -9,174 -7,757 -5,592 -4,096 -5,160 -22.69%
NP 9,278 11,756 26,667 25,202 17,900 14,588 16,622 -33.58%
-
NP to SH 9,278 11,756 26,667 25,202 17,900 14,588 16,622 -33.58%
-
Tax Rate 27.82% 37.52% 25.60% 23.53% 23.80% 21.92% 23.69% -
Total Cost 299,822 316,288 339,356 324,525 320,268 304,436 272,433 6.95%
-
Net Worth 141,747 141,793 142,717 125,928 118,907 113,888 108,789 20.41%
Dividend
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 3,964 - - - 6,324 -
Div Payout % - - 14.87% - - - 38.05% -
Equity
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 141,747 141,793 142,717 125,928 118,907 113,888 108,789 20.41%
NOSH 128,861 128,903 132,145 127,200 127,857 127,964 126,499 1.30%
Ratio Analysis
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 3.00% 3.58% 7.29% 7.21% 5.29% 4.57% 5.75% -
ROE 6.55% 8.29% 18.69% 20.01% 15.05% 12.81% 15.28% -
Per Share
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 239.87 254.49 276.98 274.94 264.49 249.31 228.50 3.46%
EPS 7.20 9.12 20.18 19.81 14.00 11.40 12.63 -32.59%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.10 1.10 1.08 0.99 0.93 0.89 0.86 18.85%
Adjusted Per Share Value based on latest NOSH - 127,276
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 62.65 66.48 74.18 70.88 68.54 64.66 58.58 4.82%
EPS 1.88 2.38 5.40 5.11 3.63 2.96 3.37 -33.61%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.28 -
NAPS 0.2873 0.2874 0.2892 0.2552 0.241 0.2308 0.2205 20.41%
Price Multiplier on Financial Quarter End Date
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/12/08 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.41 0.42 0.69 0.64 0.62 0.67 0.84 -
P/RPS 0.17 0.17 0.25 0.23 0.23 0.27 0.37 -42.06%
P/EPS 5.69 4.61 3.42 3.23 4.43 5.88 6.39 -7.82%
EY 17.56 21.71 29.25 30.96 22.58 17.01 15.64 8.46%
DY 0.00 0.00 4.35 0.00 0.00 0.00 5.95 -
P/NAPS 0.37 0.38 0.64 0.65 0.67 0.75 0.98 -49.52%
Price Multiplier on Announcement Date
01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 21/11/08 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 -
Price 0.39 0.40 0.53 0.59 0.58 0.64 0.66 -
P/RPS 0.16 0.16 0.19 0.21 0.22 0.26 0.29 -34.12%
P/EPS 5.42 4.39 2.63 2.98 4.14 5.61 5.02 5.52%
EY 18.46 22.80 38.08 33.58 24.14 17.81 19.91 -5.16%
DY 0.00 0.00 5.66 0.00 0.00 0.00 7.58 -
P/NAPS 0.35 0.36 0.49 0.60 0.62 0.72 0.77 -42.50%

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