[ASTINO] QoQ Cumulative Quarter Result on 31-Jan-2006 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 78.7%
YoY- -27.08%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 63,813 243,686 168,104 106,377 55,451 189,533 140,896 -40.93%
PBT 6,663 13,692 8,394 4,986 2,748 12,279 10,244 -24.87%
Tax -1,646 -3,348 -1,790 -849 -433 -2,264 -2,050 -13.57%
NP 5,017 10,344 6,604 4,137 2,315 10,015 8,194 -27.83%
-
NP to SH 5,017 10,344 6,604 4,137 2,315 10,015 8,194 -27.83%
-
Tax Rate 24.70% 24.45% 21.32% 17.03% 15.76% 18.44% 20.01% -
Total Cost 58,796 233,342 161,500 102,240 53,136 179,518 132,702 -41.79%
-
Net Worth 103,124 101,040 98,491 96,150 94,877 93,014 95,171 5.48%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 3,182 - - - 3,185 - -
Div Payout % - 30.77% - - - 31.81% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 103,124 101,040 98,491 96,150 94,877 93,014 95,171 5.48%
NOSH 125,761 126,300 126,271 126,513 126,502 127,417 116,062 5.48%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 7.86% 4.24% 3.93% 3.89% 4.17% 5.28% 5.82% -
ROE 4.87% 10.24% 6.71% 4.30% 2.44% 10.77% 8.61% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 50.74 192.94 133.13 84.08 43.83 148.75 121.40 -44.00%
EPS 3.99 8.19 5.23 3.27 1.83 7.86 7.06 -31.57%
DPS 0.00 2.52 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.75 0.73 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 126,527
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 12.93 49.39 34.07 21.56 11.24 38.41 28.56 -40.95%
EPS 1.02 2.10 1.34 0.84 0.47 2.03 1.66 -27.65%
DPS 0.00 0.65 0.00 0.00 0.00 0.65 0.00 -
NAPS 0.209 0.2048 0.1996 0.1949 0.1923 0.1885 0.1929 5.47%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.48 0.49 0.53 0.47 0.50 0.64 0.75 -
P/RPS 0.95 0.25 0.40 0.56 1.14 0.43 0.62 32.80%
P/EPS 12.03 5.98 10.13 14.37 27.32 8.14 10.62 8.64%
EY 8.31 16.71 9.87 6.96 3.66 12.28 9.41 -7.93%
DY 0.00 5.14 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.59 0.61 0.68 0.62 0.67 0.88 0.91 -25.03%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 20/06/05 -
Price 0.49 0.48 0.51 0.51 0.46 0.53 0.72 -
P/RPS 0.97 0.25 0.38 0.61 1.05 0.36 0.59 39.17%
P/EPS 12.28 5.86 9.75 15.60 25.14 6.74 10.20 13.13%
EY 8.14 17.06 10.25 6.41 3.98 14.83 9.81 -11.66%
DY 0.00 5.25 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.60 0.60 0.65 0.67 0.61 0.73 0.88 -22.47%

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