[ASTINO] QoQ Quarter Result on 30-Apr-2009 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -48.47%
YoY- -91.2%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Revenue 87,950 74,014 86,191 79,135 72,539 72,539 82,011 5.74%
PBT 7,365 8,150 5,118 1,250 1,723 1,723 4,704 43.05%
Tax -1,544 -1,825 -1,523 -374 -23 -23 -1,765 -10.13%
NP 5,821 6,325 3,595 876 1,700 1,700 2,939 72.60%
-
NP to SH 5,821 6,325 3,595 876 1,700 1,700 2,939 72.60%
-
Tax Rate 20.96% 22.39% 29.76% 29.92% 1.33% 1.33% 37.52% -
Total Cost 82,129 67,689 82,596 78,259 70,839 70,839 79,072 3.07%
-
Net Worth 157,013 151,839 146,892 142,994 0 141,666 141,793 8.48%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Div - - 3,479 - - - - -
Div Payout % - - 96.77% - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Net Worth 157,013 151,839 146,892 142,994 0 141,666 141,793 8.48%
NOSH 127,653 127,595 128,853 128,823 128,787 128,787 128,903 -0.77%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
NP Margin 6.62% 8.55% 4.17% 1.11% 2.34% 2.34% 3.58% -
ROE 3.71% 4.17% 2.45% 0.61% 0.00% 1.20% 2.07% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 68.90 58.01 66.89 61.43 56.32 56.32 63.62 6.57%
EPS 4.56 4.95 2.79 0.68 1.32 1.32 2.28 73.95%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.14 1.11 0.00 1.10 1.10 9.33%
Adjusted Per Share Value based on latest NOSH - 128,823
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 17.82 15.00 17.47 16.04 14.70 14.70 16.62 5.72%
EPS 1.18 1.28 0.73 0.18 0.34 0.34 0.60 71.63%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.3182 0.3077 0.2977 0.2898 0.00 0.2871 0.2874 8.47%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 -
Price 0.53 0.54 0.51 0.44 0.41 0.41 0.42 -
P/RPS 0.77 0.93 0.76 0.72 0.73 0.73 0.66 13.10%
P/EPS 11.62 10.89 18.28 64.71 31.06 31.06 18.42 -30.78%
EY 8.60 9.18 5.47 1.55 3.22 3.22 5.43 44.37%
DY 0.00 0.00 5.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.40 0.00 0.37 0.38 10.37%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/03/10 25/11/09 28/09/09 26/06/09 - 27/03/09 21/11/08 -
Price 0.56 0.51 0.54 0.44 0.00 0.39 0.40 -
P/RPS 0.81 0.88 0.81 0.72 0.00 0.69 0.63 22.22%
P/EPS 12.28 10.29 19.35 64.71 0.00 29.55 17.54 -24.77%
EY 8.14 9.72 5.17 1.55 0.00 3.38 5.70 32.92%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.47 0.40 0.00 0.35 0.36 21.62%

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