[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -5.96%
YoY- 60.69%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 349,728 338,168 319,024 289,055 273,404 273,370 255,252 23.38%
PBT 32,960 23,492 18,684 21,782 23,148 26,794 26,652 15.22%
Tax -7,757 -5,592 -4,096 -5,160 -5,472 -6,222 -6,584 11.56%
NP 25,202 17,900 14,588 16,622 17,676 20,572 20,068 16.41%
-
NP to SH 25,202 17,900 14,588 16,622 17,676 20,572 20,068 16.41%
-
Tax Rate 23.53% 23.80% 21.92% 23.69% 23.64% 23.22% 24.70% -
Total Cost 324,525 320,268 304,436 272,433 255,728 252,798 235,184 23.96%
-
Net Worth 125,928 118,907 113,888 108,789 109,739 108,273 103,124 14.26%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - 6,324 8,409 - - -
Div Payout % - - - 38.05% 47.57% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 125,928 118,907 113,888 108,789 109,739 108,273 103,124 14.26%
NOSH 127,200 127,857 127,964 126,499 126,137 125,899 125,761 0.76%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.21% 5.29% 4.57% 5.75% 6.47% 7.53% 7.86% -
ROE 20.01% 15.05% 12.81% 15.28% 16.11% 19.00% 19.46% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 274.94 264.49 249.31 228.50 216.75 217.13 202.97 22.44%
EPS 19.81 14.00 11.40 12.63 14.01 16.34 15.96 15.51%
DPS 0.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 0.99 0.93 0.89 0.86 0.87 0.86 0.82 13.39%
Adjusted Per Share Value based on latest NOSH - 126,503
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 70.88 68.54 64.66 58.58 55.41 55.40 51.73 23.38%
EPS 5.11 3.63 2.96 3.37 3.58 4.17 4.07 16.39%
DPS 0.00 0.00 0.00 1.28 1.70 0.00 0.00 -
NAPS 0.2552 0.241 0.2308 0.2205 0.2224 0.2194 0.209 14.25%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.64 0.62 0.67 0.84 0.76 0.64 0.48 -
P/RPS 0.23 0.23 0.27 0.37 0.35 0.29 0.24 -2.79%
P/EPS 3.23 4.43 5.88 6.39 5.42 3.92 3.01 4.81%
EY 30.96 22.58 17.01 15.64 18.44 25.53 33.24 -4.63%
DY 0.00 0.00 0.00 5.95 8.77 0.00 0.00 -
P/NAPS 0.65 0.67 0.75 0.98 0.87 0.74 0.59 6.67%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 -
Price 0.59 0.58 0.64 0.66 0.88 0.62 0.49 -
P/RPS 0.21 0.22 0.26 0.29 0.41 0.29 0.24 -8.52%
P/EPS 2.98 4.14 5.61 5.02 6.28 3.79 3.07 -1.96%
EY 33.58 24.14 17.81 19.91 15.92 26.35 32.57 2.05%
DY 0.00 0.00 0.00 7.58 7.58 0.00 0.00 -
P/NAPS 0.60 0.62 0.72 0.77 1.01 0.72 0.60 0.00%

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