[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -85.77%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 419,177 303,573 192,996 91,439 334,835 244,929 161,964 88.83%
PBT 42,072 26,861 11,427 4,033 27,367 24,215 15,506 94.88%
Tax -7,154 -7,027 -3,021 -1,097 -6,740 -4,962 -3,369 65.43%
NP 34,918 19,834 8,406 2,936 20,627 19,253 12,137 102.67%
-
NP to SH 34,918 19,834 8,406 2,936 20,627 19,253 12,137 102.67%
-
Tax Rate 17.00% 26.16% 26.44% 27.20% 24.63% 20.49% 21.73% -
Total Cost 384,259 283,739 184,590 88,503 314,208 225,676 149,827 87.68%
-
Net Worth 191,929 178,983 172,908 168,152 162,224 160,961 156,976 14.38%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 191,929 178,983 172,908 168,152 162,224 160,961 156,976 14.38%
NOSH 132,365 132,580 133,006 133,454 127,735 127,747 127,623 2.46%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.33% 6.53% 4.36% 3.21% 6.16% 7.86% 7.49% -
ROE 18.19% 11.08% 4.86% 1.75% 12.72% 11.96% 7.73% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 316.68 228.97 145.10 68.52 262.13 191.73 126.91 84.27%
EPS 26.38 14.96 6.32 2.20 16.15 15.08 9.51 97.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.35 1.30 1.26 1.27 1.26 1.23 11.62%
Adjusted Per Share Value based on latest NOSH - 133,454
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 84.95 61.53 39.11 18.53 67.86 49.64 32.83 88.80%
EPS 7.08 4.02 1.70 0.60 4.18 3.90 2.46 102.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.3627 0.3504 0.3408 0.3288 0.3262 0.3181 14.39%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.76 0.66 0.64 0.63 0.65 0.64 0.53 -
P/RPS 0.24 0.29 0.44 0.92 0.25 0.33 0.42 -31.20%
P/EPS 2.88 4.41 10.13 28.64 4.03 4.25 5.57 -35.65%
EY 34.71 22.67 9.88 3.49 24.84 23.55 17.94 55.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.49 0.50 0.51 0.51 0.43 13.54%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 24/06/11 29/03/11 01/12/10 29/09/10 29/06/10 29/03/10 -
Price 0.64 0.64 0.64 0.57 0.66 0.59 0.56 -
P/RPS 0.20 0.28 0.44 0.83 0.25 0.31 0.44 -40.96%
P/EPS 2.43 4.28 10.13 25.91 4.09 3.91 5.89 -44.67%
EY 41.22 23.38 9.88 3.86 24.47 25.54 16.98 80.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.45 0.52 0.47 0.46 -2.92%

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