[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2006 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 59.63%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 136,685 63,813 243,686 168,104 106,377 55,451 189,533 -19.53%
PBT 13,397 6,663 13,692 8,394 4,986 2,748 12,279 5.96%
Tax -3,111 -1,646 -3,348 -1,790 -849 -433 -2,264 23.52%
NP 10,286 5,017 10,344 6,604 4,137 2,315 10,015 1.79%
-
NP to SH 10,286 5,017 10,344 6,604 4,137 2,315 10,015 1.79%
-
Tax Rate 23.22% 24.70% 24.45% 21.32% 17.03% 15.76% 18.44% -
Total Cost 126,399 58,796 233,342 161,500 102,240 53,136 179,518 -20.80%
-
Net Worth 108,273 103,124 101,040 98,491 96,150 94,877 93,014 10.62%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - 3,182 - - - 3,185 -
Div Payout % - - 30.77% - - - 31.81% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 108,273 103,124 101,040 98,491 96,150 94,877 93,014 10.62%
NOSH 125,899 125,761 126,300 126,271 126,513 126,502 127,417 -0.79%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 7.53% 7.86% 4.24% 3.93% 3.89% 4.17% 5.28% -
ROE 9.50% 4.87% 10.24% 6.71% 4.30% 2.44% 10.77% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 108.57 50.74 192.94 133.13 84.08 43.83 148.75 -18.88%
EPS 8.17 3.99 8.19 5.23 3.27 1.83 7.86 2.60%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 2.50 -
NAPS 0.86 0.82 0.80 0.78 0.76 0.75 0.73 11.51%
Adjusted Per Share Value based on latest NOSH - 126,512
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 27.70 12.93 49.39 34.07 21.56 11.24 38.41 -19.53%
EPS 2.08 1.02 2.10 1.34 0.84 0.47 2.03 1.63%
DPS 0.00 0.00 0.65 0.00 0.00 0.00 0.65 -
NAPS 0.2194 0.209 0.2048 0.1996 0.1949 0.1923 0.1885 10.61%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.64 0.48 0.49 0.53 0.47 0.50 0.64 -
P/RPS 0.59 0.95 0.25 0.40 0.56 1.14 0.43 23.40%
P/EPS 7.83 12.03 5.98 10.13 14.37 27.32 8.14 -2.54%
EY 12.77 8.31 16.71 9.87 6.96 3.66 12.28 2.63%
DY 0.00 0.00 5.14 0.00 0.00 0.00 3.91 -
P/NAPS 0.74 0.59 0.61 0.68 0.62 0.67 0.88 -10.88%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 -
Price 0.62 0.49 0.48 0.51 0.51 0.46 0.53 -
P/RPS 0.57 0.97 0.25 0.38 0.61 1.05 0.36 35.73%
P/EPS 7.59 12.28 5.86 9.75 15.60 25.14 6.74 8.21%
EY 13.18 8.14 17.06 10.25 6.41 3.98 14.83 -7.54%
DY 0.00 0.00 5.25 0.00 0.00 0.00 4.72 -
P/NAPS 0.72 0.60 0.60 0.65 0.67 0.61 0.73 -0.91%

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