[ASTINO] QoQ Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 57.3%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 412,306 415,756 419,177 404,764 385,992 365,756 334,835 14.84%
PBT 22,416 27,256 42,072 35,814 22,854 16,132 27,367 -12.42%
Tax -4,066 -5,220 -7,154 -9,369 -6,042 -4,388 -6,740 -28.53%
NP 18,350 22,036 34,918 26,445 16,812 11,744 20,627 -7.48%
-
NP to SH 18,350 22,036 34,918 26,445 16,812 11,744 20,627 -7.48%
-
Tax Rate 18.14% 19.15% 17.00% 26.16% 26.44% 27.20% 24.63% -
Total Cost 393,956 393,720 384,259 378,318 369,180 354,012 314,208 16.22%
-
Net Worth 194,547 191,120 191,929 178,983 172,908 168,152 162,224 12.83%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 194,547 191,120 191,929 178,983 172,908 168,152 162,224 12.83%
NOSH 128,839 129,135 132,365 132,580 133,006 133,454 127,735 0.57%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 4.45% 5.30% 8.33% 6.53% 4.36% 3.21% 6.16% -
ROE 9.43% 11.53% 18.19% 14.78% 9.72% 6.98% 12.72% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 320.02 321.95 316.68 305.30 290.21 274.07 262.13 14.18%
EPS 14.16 17.08 26.38 19.95 12.64 8.80 16.15 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.45 1.35 1.30 1.26 1.27 12.19%
Adjusted Per Share Value based on latest NOSH - 132,575
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 83.56 84.26 84.95 82.03 78.23 74.13 67.86 14.83%
EPS 3.72 4.47 7.08 5.36 3.41 2.38 4.18 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3873 0.389 0.3627 0.3504 0.3408 0.3288 12.83%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.76 0.76 0.76 0.66 0.64 0.63 0.65 -
P/RPS 0.24 0.24 0.24 0.22 0.22 0.23 0.25 -2.67%
P/EPS 5.34 4.45 2.88 3.31 5.06 7.16 4.03 20.57%
EY 18.74 22.45 34.71 30.22 19.75 13.97 24.84 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.52 0.49 0.49 0.50 0.51 -1.30%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 29/09/10 -
Price 0.80 0.75 0.64 0.64 0.64 0.57 0.66 -
P/RPS 0.25 0.23 0.20 0.21 0.22 0.21 0.25 0.00%
P/EPS 5.62 4.40 2.43 3.21 5.06 6.48 4.09 23.52%
EY 17.80 22.75 41.22 31.17 19.75 15.44 24.47 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.44 0.47 0.49 0.45 0.52 1.27%

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