[ASTINO] QoQ Annualized Quarter Result on 31-Jan-2008 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 22.7%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 328,044 366,023 349,728 338,168 319,024 289,055 273,404 12.85%
PBT 18,816 35,841 32,960 23,492 18,684 21,782 23,148 -12.84%
Tax -7,060 -9,174 -7,757 -5,592 -4,096 -5,160 -5,472 18.42%
NP 11,756 26,667 25,202 17,900 14,588 16,622 17,676 -23.71%
-
NP to SH 11,756 26,667 25,202 17,900 14,588 16,622 17,676 -23.71%
-
Tax Rate 37.52% 25.60% 23.53% 23.80% 21.92% 23.69% 23.64% -
Total Cost 316,288 339,356 324,525 320,268 304,436 272,433 255,728 15.14%
-
Net Worth 141,793 142,717 125,928 118,907 113,888 108,789 109,739 18.53%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 3,964 - - - 6,324 8,409 -
Div Payout % - 14.87% - - - 38.05% 47.57% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 141,793 142,717 125,928 118,907 113,888 108,789 109,739 18.53%
NOSH 128,903 132,145 127,200 127,857 127,964 126,499 126,137 1.44%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 3.58% 7.29% 7.21% 5.29% 4.57% 5.75% 6.47% -
ROE 8.29% 18.69% 20.01% 15.05% 12.81% 15.28% 16.11% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 254.49 276.98 274.94 264.49 249.31 228.50 216.75 11.24%
EPS 9.12 20.18 19.81 14.00 11.40 12.63 14.01 -24.79%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 1.10 1.08 0.99 0.93 0.89 0.86 0.87 16.84%
Adjusted Per Share Value based on latest NOSH - 127,783
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 66.48 74.18 70.88 68.54 64.66 58.58 55.41 12.84%
EPS 2.38 5.40 5.11 3.63 2.96 3.37 3.58 -23.73%
DPS 0.00 0.80 0.00 0.00 0.00 1.28 1.70 -
NAPS 0.2874 0.2892 0.2552 0.241 0.2308 0.2205 0.2224 18.54%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.42 0.69 0.64 0.62 0.67 0.84 0.76 -
P/RPS 0.17 0.25 0.23 0.23 0.27 0.37 0.35 -38.07%
P/EPS 4.61 3.42 3.23 4.43 5.88 6.39 5.42 -10.18%
EY 21.71 29.25 30.96 22.58 17.01 15.64 18.44 11.44%
DY 0.00 4.35 0.00 0.00 0.00 5.95 8.77 -
P/NAPS 0.38 0.64 0.65 0.67 0.75 0.98 0.87 -42.28%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 21/11/08 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 -
Price 0.40 0.53 0.59 0.58 0.64 0.66 0.88 -
P/RPS 0.16 0.19 0.21 0.22 0.26 0.29 0.41 -46.44%
P/EPS 4.39 2.63 2.98 4.14 5.61 5.02 6.28 -21.14%
EY 22.80 38.08 33.58 24.14 17.81 19.91 15.92 26.91%
DY 0.00 5.66 0.00 0.00 0.00 7.58 7.58 -
P/NAPS 0.36 0.49 0.60 0.62 0.72 0.77 1.01 -49.57%

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