[ASTINO] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -84.22%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 456,411 327,056 206,153 103,939 419,177 303,573 192,996 77.59%
PBT 33,295 23,563 11,208 6,814 42,072 26,861 11,427 104.13%
Tax -6,889 -5,341 -2,033 -1,305 -7,154 -7,027 -3,021 73.33%
NP 26,406 18,222 9,175 5,509 34,918 19,834 8,406 114.64%
-
NP to SH 26,406 18,222 9,175 5,509 34,918 19,834 8,406 114.64%
-
Tax Rate 20.69% 22.67% 18.14% 19.15% 17.00% 26.16% 26.44% -
Total Cost 430,005 308,834 196,978 98,430 384,259 283,739 184,590 75.81%
-
Net Worth 221,078 197,947 194,547 191,120 191,929 178,983 172,908 17.81%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 221,078 197,947 194,547 191,120 191,929 178,983 172,908 17.81%
NOSH 134,803 128,537 128,839 129,135 132,365 132,580 133,006 0.89%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.79% 5.57% 4.45% 5.30% 8.33% 6.53% 4.36% -
ROE 11.94% 9.21% 4.72% 2.88% 18.19% 11.08% 4.86% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 338.57 254.44 160.01 80.49 316.68 228.97 145.10 76.01%
EPS 18.96 14.06 7.08 4.27 26.38 14.96 6.32 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.54 1.51 1.48 1.45 1.35 1.30 16.76%
Adjusted Per Share Value based on latest NOSH - 129,135
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 92.50 66.28 41.78 21.07 84.95 61.53 39.11 77.60%
EPS 5.35 3.69 1.86 1.12 7.08 4.02 1.70 114.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4481 0.4012 0.3943 0.3873 0.389 0.3627 0.3504 17.83%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.78 0.77 0.76 0.76 0.76 0.66 0.64 -
P/RPS 0.23 0.30 0.47 0.94 0.24 0.29 0.44 -35.13%
P/EPS 3.98 5.43 10.67 17.82 2.88 4.41 10.13 -46.38%
EY 25.11 18.41 9.37 5.61 34.71 22.67 9.88 86.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.50 0.51 0.52 0.49 0.49 -1.36%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 -
Price 0.83 0.77 0.80 0.75 0.64 0.64 0.64 -
P/RPS 0.25 0.30 0.50 0.93 0.20 0.28 0.44 -31.42%
P/EPS 4.24 5.43 11.23 17.58 2.43 4.28 10.13 -44.07%
EY 23.60 18.41 8.90 5.69 41.22 23.38 9.88 78.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.51 0.44 0.47 0.49 2.70%

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