[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 58.63%
YoY- 249.1%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 192,996 91,439 334,835 244,929 161,964 74,014 319,876 -28.53%
PBT 11,427 4,033 27,367 24,215 15,506 8,150 12,795 -7.24%
Tax -3,021 -1,097 -6,740 -4,962 -3,369 -1,825 -3,685 -12.37%
NP 8,406 2,936 20,627 19,253 12,137 6,325 9,110 -5.20%
-
NP to SH 8,406 2,936 20,627 19,253 12,137 6,325 9,110 -5.20%
-
Tax Rate 26.44% 27.20% 24.63% 20.49% 21.73% 22.39% 28.80% -
Total Cost 184,590 88,503 314,208 225,676 149,827 67,689 310,766 -29.27%
-
Net Worth 172,908 168,152 162,224 160,961 156,976 151,839 146,686 11.55%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - 3,474 -
Div Payout % - - - - - - 38.14% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 172,908 168,152 162,224 160,961 156,976 151,839 146,686 11.55%
NOSH 133,006 133,454 127,735 127,747 127,623 127,595 128,672 2.22%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.36% 3.21% 6.16% 7.86% 7.49% 8.55% 2.85% -
ROE 4.86% 1.75% 12.72% 11.96% 7.73% 4.17% 6.21% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 145.10 68.52 262.13 191.73 126.91 58.01 248.60 -30.09%
EPS 6.32 2.20 16.15 15.08 9.51 4.95 7.08 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS 1.30 1.26 1.27 1.26 1.23 1.19 1.14 9.12%
Adjusted Per Share Value based on latest NOSH - 127,729
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 39.11 18.53 67.86 49.64 32.83 15.00 64.83 -28.53%
EPS 1.70 0.60 4.18 3.90 2.46 1.28 1.85 -5.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.3504 0.3408 0.3288 0.3262 0.3181 0.3077 0.2973 11.54%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.64 0.63 0.65 0.64 0.53 0.54 0.51 -
P/RPS 0.44 0.92 0.25 0.33 0.42 0.93 0.21 63.51%
P/EPS 10.13 28.64 4.03 4.25 5.57 10.89 7.20 25.48%
EY 9.88 3.49 24.84 23.55 17.94 9.18 13.88 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.29 -
P/NAPS 0.49 0.50 0.51 0.51 0.43 0.45 0.45 5.82%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 01/12/10 29/09/10 29/06/10 29/03/10 25/11/09 28/09/09 -
Price 0.64 0.57 0.66 0.59 0.56 0.51 0.54 -
P/RPS 0.44 0.83 0.25 0.31 0.44 0.88 0.22 58.53%
P/EPS 10.13 25.91 4.09 3.91 5.89 10.29 7.63 20.73%
EY 9.88 3.86 24.47 25.54 16.98 9.72 13.11 -17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.49 0.45 0.52 0.47 0.46 0.43 0.47 2.80%

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