[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -30.57%
YoY- 115.21%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 334,835 244,929 161,964 74,014 319,876 233,685 154,550 67.67%
PBT 27,367 24,215 15,506 8,150 12,795 7,677 6,427 163.40%
Tax -6,740 -4,962 -3,369 -1,825 -3,685 -2,162 -1,788 142.80%
NP 20,627 19,253 12,137 6,325 9,110 5,515 4,639 171.14%
-
NP to SH 20,627 19,253 12,137 6,325 9,110 5,515 4,639 171.14%
-
Tax Rate 24.63% 20.49% 21.73% 22.39% 28.80% 28.16% 27.82% -
Total Cost 314,208 225,676 149,827 67,689 310,766 228,170 149,911 64.00%
-
Net Worth 162,224 160,961 156,976 151,839 146,686 142,695 0 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - 3,474 - - -
Div Payout % - - - - 38.14% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 162,224 160,961 156,976 151,839 146,686 142,695 0 -
NOSH 127,735 127,747 127,623 127,595 128,672 128,554 128,861 -0.58%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 6.16% 7.86% 7.49% 8.55% 2.85% 2.36% 3.00% -
ROE 12.72% 11.96% 7.73% 4.17% 6.21% 3.86% 0.00% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 262.13 191.73 126.91 58.01 248.60 181.78 119.94 68.65%
EPS 16.15 15.08 9.51 4.95 7.08 4.29 3.60 172.75%
DPS 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
NAPS 1.27 1.26 1.23 1.19 1.14 1.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,595
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 67.86 49.64 32.83 15.00 64.83 47.36 31.32 67.67%
EPS 4.18 3.90 2.46 1.28 1.85 1.12 0.94 171.15%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.3288 0.3262 0.3181 0.3077 0.2973 0.2892 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.65 0.64 0.53 0.54 0.51 0.44 0.41 -
P/RPS 0.25 0.33 0.42 0.93 0.21 0.24 0.34 -18.58%
P/EPS 4.03 4.25 5.57 10.89 7.20 10.26 11.39 -50.07%
EY 24.84 23.55 17.94 9.18 13.88 9.75 8.78 100.41%
DY 0.00 0.00 0.00 0.00 5.29 0.00 0.00 -
P/NAPS 0.51 0.51 0.43 0.45 0.45 0.40 0.00 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 29/06/10 29/03/10 25/11/09 28/09/09 26/06/09 - -
Price 0.66 0.59 0.56 0.51 0.54 0.44 0.00 -
P/RPS 0.25 0.31 0.44 0.88 0.22 0.24 0.00 -
P/EPS 4.09 3.91 5.89 10.29 7.63 10.26 0.00 -
EY 24.47 25.54 16.98 9.72 13.11 9.75 0.00 -
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.46 0.43 0.47 0.40 0.00 -

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