[ASTINO] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 105.02%
YoY- 148.63%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 79,756 289,055 205,053 136,685 63,813 243,686 168,104 -39.08%
PBT 4,671 21,782 17,361 13,397 6,663 13,692 8,394 -32.27%
Tax -1,024 -5,160 -4,104 -3,111 -1,646 -3,348 -1,790 -31.01%
NP 3,647 16,622 13,257 10,286 5,017 10,344 6,604 -32.61%
-
NP to SH 3,647 16,622 13,257 10,286 5,017 10,344 6,604 -32.61%
-
Tax Rate 21.92% 23.69% 23.64% 23.22% 24.70% 24.45% 21.32% -
Total Cost 76,109 272,433 191,796 126,399 58,796 233,342 161,500 -39.35%
-
Net Worth 113,888 108,789 109,739 108,273 103,124 101,040 98,491 10.13%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 6,324 6,306 - - 3,182 - -
Div Payout % - 38.05% 47.57% - - 30.77% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 113,888 108,789 109,739 108,273 103,124 101,040 98,491 10.13%
NOSH 127,964 126,499 126,137 125,899 125,761 126,300 126,271 0.88%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 4.57% 5.75% 6.47% 7.53% 7.86% 4.24% 3.93% -
ROE 3.20% 15.28% 12.08% 9.50% 4.87% 10.24% 6.71% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 62.33 228.50 162.56 108.57 50.74 192.94 133.13 -39.62%
EPS 2.85 12.63 10.51 8.17 3.99 8.19 5.23 -33.21%
DPS 0.00 5.00 5.00 0.00 0.00 2.52 0.00 -
NAPS 0.89 0.86 0.87 0.86 0.82 0.80 0.78 9.16%
Adjusted Per Share Value based on latest NOSH - 125,731
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 16.16 58.58 41.56 27.70 12.93 49.39 34.07 -39.09%
EPS 0.74 3.37 2.69 2.08 1.02 2.10 1.34 -32.61%
DPS 0.00 1.28 1.28 0.00 0.00 0.65 0.00 -
NAPS 0.2308 0.2205 0.2224 0.2194 0.209 0.2048 0.1996 10.13%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.67 0.84 0.76 0.64 0.48 0.49 0.53 -
P/RPS 1.07 0.37 0.47 0.59 0.95 0.25 0.40 92.35%
P/EPS 23.51 6.39 7.23 7.83 12.03 5.98 10.13 75.02%
EY 4.25 15.64 13.83 12.77 8.31 16.71 9.87 -42.88%
DY 0.00 5.95 6.58 0.00 0.00 5.14 0.00 -
P/NAPS 0.75 0.98 0.87 0.74 0.59 0.61 0.68 6.73%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 24/09/07 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 -
Price 0.64 0.66 0.88 0.62 0.49 0.48 0.51 -
P/RPS 1.03 0.29 0.54 0.57 0.97 0.25 0.38 94.04%
P/EPS 22.46 5.02 8.37 7.59 12.28 5.86 9.75 74.15%
EY 4.45 19.91 11.94 13.18 8.14 17.06 10.25 -42.57%
DY 0.00 7.58 5.68 0.00 0.00 5.25 0.00 -
P/NAPS 0.72 0.77 1.01 0.72 0.60 0.60 0.65 7.03%

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