[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 56.63%
YoY- 3.29%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 205,053 136,685 63,813 243,686 168,104 106,377 55,451 139.70%
PBT 17,361 13,397 6,663 13,692 8,394 4,986 2,748 242.90%
Tax -4,104 -3,111 -1,646 -3,348 -1,790 -849 -433 349.71%
NP 13,257 10,286 5,017 10,344 6,604 4,137 2,315 221.10%
-
NP to SH 13,257 10,286 5,017 10,344 6,604 4,137 2,315 221.10%
-
Tax Rate 23.64% 23.22% 24.70% 24.45% 21.32% 17.03% 15.76% -
Total Cost 191,796 126,399 58,796 233,342 161,500 102,240 53,136 135.86%
-
Net Worth 109,739 108,273 103,124 101,040 98,491 96,150 94,877 10.21%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 6,306 - - 3,182 - - - -
Div Payout % 47.57% - - 30.77% - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 109,739 108,273 103,124 101,040 98,491 96,150 94,877 10.21%
NOSH 126,137 125,899 125,761 126,300 126,271 126,513 126,502 -0.19%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.47% 7.53% 7.86% 4.24% 3.93% 3.89% 4.17% -
ROE 12.08% 9.50% 4.87% 10.24% 6.71% 4.30% 2.44% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 162.56 108.57 50.74 192.94 133.13 84.08 43.83 140.18%
EPS 10.51 8.17 3.99 8.19 5.23 3.27 1.83 221.72%
DPS 5.00 0.00 0.00 2.52 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.80 0.78 0.76 0.75 10.43%
Adjusted Per Share Value based on latest NOSH - 126,351
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 41.56 27.70 12.93 49.39 34.07 21.56 11.24 139.68%
EPS 2.69 2.08 1.02 2.10 1.34 0.84 0.47 220.98%
DPS 1.28 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.2224 0.2194 0.209 0.2048 0.1996 0.1949 0.1923 10.20%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.64 0.48 0.49 0.53 0.47 0.50 -
P/RPS 0.47 0.59 0.95 0.25 0.40 0.56 1.14 -44.69%
P/EPS 7.23 7.83 12.03 5.98 10.13 14.37 27.32 -58.88%
EY 13.83 12.77 8.31 16.71 9.87 6.96 3.66 143.19%
DY 6.58 0.00 0.00 5.14 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.59 0.61 0.68 0.62 0.67 19.07%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 -
Price 0.88 0.62 0.49 0.48 0.51 0.51 0.46 -
P/RPS 0.54 0.57 0.97 0.25 0.38 0.61 1.05 -35.88%
P/EPS 8.37 7.59 12.28 5.86 9.75 15.60 25.14 -52.05%
EY 11.94 13.18 8.14 17.06 10.25 6.41 3.98 108.42%
DY 5.68 0.00 0.00 5.25 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.60 0.60 0.65 0.67 0.61 40.08%

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