[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 135.95%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 206,153 103,939 419,177 303,573 192,996 91,439 334,835 -27.56%
PBT 11,208 6,814 42,072 26,861 11,427 4,033 27,367 -44.76%
Tax -2,033 -1,305 -7,154 -7,027 -3,021 -1,097 -6,740 -54.92%
NP 9,175 5,509 34,918 19,834 8,406 2,936 20,627 -41.64%
-
NP to SH 9,175 5,509 34,918 19,834 8,406 2,936 20,627 -41.64%
-
Tax Rate 18.14% 19.15% 17.00% 26.16% 26.44% 27.20% 24.63% -
Total Cost 196,978 98,430 384,259 283,739 184,590 88,503 314,208 -26.68%
-
Net Worth 194,547 191,120 191,929 178,983 172,908 168,152 162,224 12.83%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 194,547 191,120 191,929 178,983 172,908 168,152 162,224 12.83%
NOSH 128,839 129,135 132,365 132,580 133,006 133,454 127,735 0.57%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 4.45% 5.30% 8.33% 6.53% 4.36% 3.21% 6.16% -
ROE 4.72% 2.88% 18.19% 11.08% 4.86% 1.75% 12.72% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 160.01 80.49 316.68 228.97 145.10 68.52 262.13 -27.97%
EPS 7.08 4.27 26.38 14.96 6.32 2.20 16.15 -42.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.45 1.35 1.30 1.26 1.27 12.19%
Adjusted Per Share Value based on latest NOSH - 132,575
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 41.78 21.07 84.95 61.53 39.11 18.53 67.86 -27.56%
EPS 1.86 1.12 7.08 4.02 1.70 0.60 4.18 -41.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3873 0.389 0.3627 0.3504 0.3408 0.3288 12.83%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.76 0.76 0.76 0.66 0.64 0.63 0.65 -
P/RPS 0.47 0.94 0.24 0.29 0.44 0.92 0.25 52.15%
P/EPS 10.67 17.82 2.88 4.41 10.13 28.64 4.03 91.04%
EY 9.37 5.61 34.71 22.67 9.88 3.49 24.84 -47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.52 0.49 0.49 0.50 0.51 -1.30%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 29/09/10 -
Price 0.80 0.75 0.64 0.64 0.64 0.57 0.66 -
P/RPS 0.50 0.93 0.20 0.28 0.44 0.83 0.25 58.53%
P/EPS 11.23 17.58 2.43 4.28 10.13 25.91 4.09 95.72%
EY 8.90 5.69 41.22 23.38 9.88 3.86 24.47 -48.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.44 0.47 0.49 0.45 0.52 1.27%

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