[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 65.19%
YoY- -65.84%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Revenue 244,929 161,964 74,014 319,876 233,685 154,550 154,550 41.51%
PBT 24,215 15,506 8,150 12,795 7,677 6,427 6,427 171.91%
Tax -4,962 -3,369 -1,825 -3,685 -2,162 -1,788 -1,788 115.92%
NP 19,253 12,137 6,325 9,110 5,515 4,639 4,639 192.48%
-
NP to SH 19,253 12,137 6,325 9,110 5,515 4,639 4,639 192.48%
-
Tax Rate 20.49% 21.73% 22.39% 28.80% 28.16% 27.82% 27.82% -
Total Cost 225,676 149,827 67,689 310,766 228,170 149,911 149,911 36.13%
-
Net Worth 160,961 156,976 151,839 146,686 142,695 0 141,747 10.06%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Div - - - 3,474 - - - -
Div Payout % - - - 38.14% - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Net Worth 160,961 156,976 151,839 146,686 142,695 0 141,747 10.06%
NOSH 127,747 127,623 127,595 128,672 128,554 128,861 128,861 -0.65%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
NP Margin 7.86% 7.49% 8.55% 2.85% 2.36% 3.00% 3.00% -
ROE 11.96% 7.73% 4.17% 6.21% 3.86% 0.00% 3.27% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
RPS 191.73 126.91 58.01 248.60 181.78 119.94 119.94 42.44%
EPS 15.08 9.51 4.95 7.08 4.29 3.60 3.60 194.54%
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.19 1.14 1.11 0.00 1.10 10.78%
Adjusted Per Share Value based on latest NOSH - 128,853
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
RPS 49.64 32.83 15.00 64.83 47.36 31.32 31.32 41.52%
EPS 3.90 2.46 1.28 1.85 1.12 0.94 0.94 192.41%
DPS 0.00 0.00 0.00 0.70 0.00 0.00 0.00 -
NAPS 0.3262 0.3181 0.3077 0.2973 0.2892 0.00 0.2873 10.04%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 -
Price 0.64 0.53 0.54 0.51 0.44 0.41 0.41 -
P/RPS 0.33 0.42 0.93 0.21 0.24 0.34 0.34 -2.22%
P/EPS 4.25 5.57 10.89 7.20 10.26 11.39 11.39 -52.45%
EY 23.55 17.94 9.18 13.88 9.75 8.78 8.78 110.44%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 0.51 0.43 0.45 0.45 0.40 0.00 0.37 27.38%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 CAGR
Date 29/06/10 29/03/10 25/11/09 28/09/09 26/06/09 - 27/03/09 -
Price 0.59 0.56 0.51 0.54 0.44 0.00 0.39 -
P/RPS 0.31 0.44 0.88 0.22 0.24 0.00 0.33 -4.60%
P/EPS 3.91 5.89 10.29 7.63 10.26 0.00 10.83 -53.61%
EY 25.54 16.98 9.72 13.11 9.75 0.00 9.23 115.44%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.43 0.47 0.40 0.00 0.35 24.89%

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