[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -20.74%
YoY- -70.82%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Revenue 323,928 296,056 319,876 311,580 309,100 309,100 328,044 -1.00%
PBT 31,012 32,600 12,795 10,236 12,854 12,854 18,816 49.04%
Tax -6,738 -7,300 -3,685 -2,882 -3,576 -3,576 -7,060 -3.65%
NP 24,274 25,300 9,110 7,353 9,278 9,278 11,756 78.43%
-
NP to SH 24,274 25,300 9,110 7,353 9,278 9,278 11,756 78.43%
-
Tax Rate 21.73% 22.39% 28.80% 28.16% 27.82% 27.82% 37.52% -
Total Cost 299,654 270,756 310,766 304,226 299,822 299,822 316,288 -4.22%
-
Net Worth 156,976 151,839 146,686 142,695 0 141,747 141,793 8.46%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Div - - 3,474 - - - - -
Div Payout % - - 38.14% - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Net Worth 156,976 151,839 146,686 142,695 0 141,747 141,793 8.46%
NOSH 127,623 127,595 128,672 128,554 128,861 128,861 128,903 -0.79%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
NP Margin 7.49% 8.55% 2.85% 2.36% 3.00% 3.00% 3.58% -
ROE 15.46% 16.66% 6.21% 5.15% 0.00% 6.55% 8.29% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 253.82 232.03 248.60 242.37 239.87 239.87 254.49 -0.21%
EPS 19.02 19.80 7.08 5.72 7.20 7.20 9.12 79.86%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.14 1.11 0.00 1.10 1.10 9.33%
Adjusted Per Share Value based on latest NOSH - 128,823
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 65.65 60.00 64.83 63.15 62.65 62.65 66.48 -0.99%
EPS 4.92 5.13 1.85 1.49 1.88 1.88 2.38 78.60%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.3181 0.3077 0.2973 0.2892 0.00 0.2873 0.2874 8.44%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 -
Price 0.53 0.54 0.51 0.44 0.41 0.41 0.42 -
P/RPS 0.21 0.23 0.21 0.18 0.17 0.17 0.17 18.38%
P/EPS 2.79 2.72 7.20 7.69 5.69 5.69 4.61 -33.04%
EY 35.89 36.72 13.88 13.00 17.56 17.56 21.71 49.40%
DY 0.00 0.00 5.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.40 0.00 0.37 0.38 10.37%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/03/10 25/11/09 28/09/09 26/06/09 - 27/03/09 21/11/08 -
Price 0.56 0.51 0.54 0.44 0.00 0.39 0.40 -
P/RPS 0.22 0.22 0.22 0.18 0.00 0.16 0.16 28.96%
P/EPS 2.94 2.57 7.63 7.69 0.00 5.42 4.39 -27.40%
EY 33.96 38.88 13.11 13.00 0.00 18.46 22.80 37.46%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.47 0.40 0.00 0.35 0.36 21.62%

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