[ASTINO] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -19.65%
YoY- 126.42%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 404,764 385,992 365,756 334,835 326,572 323,928 296,056 23.25%
PBT 35,814 22,854 16,132 27,367 32,286 31,012 32,600 6.48%
Tax -9,369 -6,042 -4,388 -6,740 -6,616 -6,738 -7,300 18.15%
NP 26,445 16,812 11,744 20,627 25,670 24,274 25,300 3.00%
-
NP to SH 26,445 16,812 11,744 20,627 25,670 24,274 25,300 3.00%
-
Tax Rate 26.16% 26.44% 27.20% 24.63% 20.49% 21.73% 22.39% -
Total Cost 378,318 369,180 354,012 314,208 300,901 299,654 270,756 25.06%
-
Net Worth 178,983 172,908 168,152 162,224 160,961 156,976 151,839 11.62%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 178,983 172,908 168,152 162,224 160,961 156,976 151,839 11.62%
NOSH 132,580 133,006 133,454 127,735 127,747 127,623 127,595 2.59%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 6.53% 4.36% 3.21% 6.16% 7.86% 7.49% 8.55% -
ROE 14.78% 9.72% 6.98% 12.72% 15.95% 15.46% 16.66% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 305.30 290.21 274.07 262.13 255.64 253.82 232.03 20.13%
EPS 19.95 12.64 8.80 16.15 20.11 19.02 19.80 0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.30 1.26 1.27 1.26 1.23 1.19 8.79%
Adjusted Per Share Value based on latest NOSH - 127,570
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 82.03 78.23 74.13 67.86 66.19 65.65 60.00 23.25%
EPS 5.36 3.41 2.38 4.18 5.20 4.92 5.13 2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.3504 0.3408 0.3288 0.3262 0.3181 0.3077 11.62%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.66 0.64 0.63 0.65 0.64 0.53 0.54 -
P/RPS 0.22 0.22 0.23 0.25 0.25 0.21 0.23 -2.92%
P/EPS 3.31 5.06 7.16 4.03 3.18 2.79 2.72 14.02%
EY 30.22 19.75 13.97 24.84 31.40 35.89 36.72 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.51 0.51 0.43 0.45 5.85%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 29/03/11 01/12/10 29/09/10 29/06/10 29/03/10 25/11/09 -
Price 0.64 0.64 0.57 0.66 0.59 0.56 0.51 -
P/RPS 0.21 0.22 0.21 0.25 0.23 0.22 0.22 -3.06%
P/EPS 3.21 5.06 6.48 4.09 2.94 2.94 2.57 16.02%
EY 31.17 19.75 15.44 24.47 34.06 33.96 38.88 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.45 0.52 0.47 0.46 0.43 6.12%

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