[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -10.65%
YoY- -27.08%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 255,252 243,686 224,138 212,754 221,804 189,533 187,861 22.60%
PBT 26,652 13,692 11,192 9,972 10,992 12,279 13,658 55.96%
Tax -6,584 -3,348 -2,386 -1,698 -1,732 -2,264 -2,733 79.42%
NP 20,068 10,344 8,805 8,274 9,260 10,015 10,925 49.82%
-
NP to SH 20,068 10,344 8,805 8,274 9,260 10,015 10,925 49.82%
-
Tax Rate 24.70% 24.45% 21.32% 17.03% 15.76% 18.44% 20.01% -
Total Cost 235,184 233,342 215,333 204,480 212,544 179,518 176,936 20.82%
-
Net Worth 103,124 101,040 98,491 96,150 94,877 93,014 95,171 5.48%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 3,182 - - - 3,185 - -
Div Payout % - 30.77% - - - 31.81% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 103,124 101,040 98,491 96,150 94,877 93,014 95,171 5.48%
NOSH 125,761 126,300 126,271 126,513 126,502 127,417 116,062 5.48%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 7.86% 4.24% 3.93% 3.89% 4.17% 5.28% 5.82% -
ROE 19.46% 10.24% 8.94% 8.61% 9.76% 10.77% 11.48% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 202.97 192.94 177.51 168.17 175.34 148.75 161.86 16.23%
EPS 15.96 8.19 6.97 6.54 7.32 7.86 9.41 42.08%
DPS 0.00 2.52 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.75 0.73 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 126,527
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 51.73 49.39 45.43 43.12 44.95 38.41 38.07 22.61%
EPS 4.07 2.10 1.78 1.68 1.88 2.03 2.21 50.07%
DPS 0.00 0.65 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.209 0.2048 0.1996 0.1949 0.1923 0.1885 0.1929 5.47%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.48 0.49 0.53 0.47 0.50 0.64 0.75 -
P/RPS 0.24 0.25 0.30 0.28 0.29 0.43 0.46 -35.11%
P/EPS 3.01 5.98 7.60 7.19 6.83 8.14 7.97 -47.65%
EY 33.24 16.71 13.16 13.91 14.64 12.28 12.55 91.09%
DY 0.00 5.14 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.59 0.61 0.68 0.62 0.67 0.88 0.91 -25.03%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 20/06/05 -
Price 0.49 0.48 0.51 0.51 0.46 0.53 0.72 -
P/RPS 0.24 0.25 0.29 0.30 0.26 0.36 0.44 -33.16%
P/EPS 3.07 5.86 7.31 7.80 6.28 6.74 7.65 -45.50%
EY 32.57 17.06 13.67 12.82 15.91 14.83 13.07 83.50%
DY 0.00 5.25 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.60 0.60 0.65 0.67 0.61 0.73 0.88 -22.47%

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