[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -55.92%
YoY- -19.41%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 311,580 309,100 309,100 328,044 366,023 349,728 338,168 -6.35%
PBT 10,236 12,854 12,854 18,816 35,841 32,960 23,492 -48.64%
Tax -2,882 -3,576 -3,576 -7,060 -9,174 -7,757 -5,592 -41.24%
NP 7,353 9,278 9,278 11,756 26,667 25,202 17,900 -51.01%
-
NP to SH 7,353 9,278 9,278 11,756 26,667 25,202 17,900 -51.01%
-
Tax Rate 28.16% 27.82% 27.82% 37.52% 25.60% 23.53% 23.80% -
Total Cost 304,226 299,822 299,822 316,288 339,356 324,525 320,268 -4.03%
-
Net Worth 142,695 0 141,747 141,793 142,717 125,928 118,907 15.75%
Dividend
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - 3,964 - - -
Div Payout % - - - - 14.87% - - -
Equity
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 142,695 0 141,747 141,793 142,717 125,928 118,907 15.75%
NOSH 128,554 128,861 128,861 128,903 132,145 127,200 127,857 0.43%
Ratio Analysis
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 2.36% 3.00% 3.00% 3.58% 7.29% 7.21% 5.29% -
ROE 5.15% 0.00% 6.55% 8.29% 18.69% 20.01% 15.05% -
Per Share
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 242.37 239.87 239.87 254.49 276.98 274.94 264.49 -6.76%
EPS 5.72 7.20 7.20 9.12 20.18 19.81 14.00 -51.22%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.11 0.00 1.10 1.10 1.08 0.99 0.93 15.24%
Adjusted Per Share Value based on latest NOSH - 128,903
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 63.15 62.65 62.65 66.48 74.18 70.88 68.54 -6.35%
EPS 1.49 1.88 1.88 2.38 5.40 5.11 3.63 -51.04%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.2892 0.00 0.2873 0.2874 0.2892 0.2552 0.241 15.74%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/04/09 30/01/09 31/12/08 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.44 0.41 0.41 0.42 0.69 0.64 0.62 -
P/RPS 0.18 0.17 0.17 0.17 0.25 0.23 0.23 -17.85%
P/EPS 7.69 5.69 5.69 4.61 3.42 3.23 4.43 55.64%
EY 13.00 17.56 17.56 21.71 29.25 30.96 22.58 -35.78%
DY 0.00 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.40 0.00 0.37 0.38 0.64 0.65 0.67 -33.88%
Price Multiplier on Announcement Date
30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 26/06/09 - 27/03/09 21/11/08 25/09/08 30/06/08 31/03/08 -
Price 0.44 0.00 0.39 0.40 0.53 0.59 0.58 -
P/RPS 0.18 0.00 0.16 0.16 0.19 0.21 0.22 -14.86%
P/EPS 7.69 0.00 5.42 4.39 2.63 2.98 4.14 64.33%
EY 13.00 0.00 18.46 22.80 38.08 33.58 24.14 -39.13%
DY 0.00 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 0.40 0.00 0.35 0.36 0.49 0.60 0.62 -29.64%

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