[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -7.54%
YoY- -34.21%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 243,686 224,138 212,754 221,804 189,533 187,861 191,016 17.67%
PBT 13,692 11,192 9,972 10,992 12,279 13,658 14,550 -3.98%
Tax -3,348 -2,386 -1,698 -1,732 -2,264 -2,733 -3,204 2.98%
NP 10,344 8,805 8,274 9,260 10,015 10,925 11,346 -5.99%
-
NP to SH 10,344 8,805 8,274 9,260 10,015 10,925 11,346 -5.99%
-
Tax Rate 24.45% 21.32% 17.03% 15.76% 18.44% 20.01% 22.02% -
Total Cost 233,342 215,333 204,480 212,544 179,518 176,936 179,670 19.09%
-
Net Worth 101,040 98,491 96,150 94,877 93,014 95,171 95,130 4.11%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 3,182 - - - 3,185 - - -
Div Payout % 30.77% - - - 31.81% - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 101,040 98,491 96,150 94,877 93,014 95,171 95,130 4.11%
NOSH 126,300 126,271 126,513 126,502 127,417 116,062 116,012 5.84%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 4.24% 3.93% 3.89% 4.17% 5.28% 5.82% 5.94% -
ROE 10.24% 8.94% 8.61% 9.76% 10.77% 11.48% 11.93% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 192.94 177.51 168.17 175.34 148.75 161.86 164.65 11.18%
EPS 8.19 6.97 6.54 7.32 7.86 9.41 9.78 -11.18%
DPS 2.52 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.75 0.73 0.82 0.82 -1.63%
Adjusted Per Share Value based on latest NOSH - 126,502
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 49.39 45.43 43.12 44.95 38.41 38.07 38.71 17.68%
EPS 2.10 1.78 1.68 1.88 2.03 2.21 2.30 -5.90%
DPS 0.65 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.2048 0.1996 0.1949 0.1923 0.1885 0.1929 0.1928 4.11%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.49 0.53 0.47 0.50 0.64 0.75 0.90 -
P/RPS 0.25 0.30 0.28 0.29 0.43 0.46 0.55 -40.96%
P/EPS 5.98 7.60 7.19 6.83 8.14 7.97 9.20 -25.02%
EY 16.71 13.16 13.91 14.64 12.28 12.55 10.87 33.30%
DY 5.14 0.00 0.00 0.00 3.91 0.00 0.00 -
P/NAPS 0.61 0.68 0.62 0.67 0.88 0.91 1.10 -32.57%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 20/06/05 13/04/05 -
Price 0.48 0.51 0.51 0.46 0.53 0.72 0.77 -
P/RPS 0.25 0.29 0.30 0.26 0.36 0.44 0.47 -34.42%
P/EPS 5.86 7.31 7.80 6.28 6.74 7.65 7.87 -17.89%
EY 17.06 13.67 12.82 15.91 14.83 13.07 12.70 21.81%
DY 5.25 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.60 0.65 0.67 0.61 0.73 0.88 0.94 -25.92%

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