[ASTINO] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 108.92%
YoY- 61.0%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 102,214 103,939 115,604 110,577 101,557 91,439 89,906 8.90%
PBT 4,394 6,814 15,211 15,434 7,394 4,033 3,152 24.71%
Tax -728 -1,305 -127 -4,006 -1,924 -1,097 -1,778 -44.77%
NP 3,666 5,509 15,084 11,428 5,470 2,936 1,374 92.02%
-
NP to SH 3,666 5,509 15,084 11,428 5,470 2,936 1,374 92.02%
-
Tax Rate 16.57% 19.15% 0.83% 25.96% 26.02% 27.20% 56.41% -
Total Cost 98,548 98,430 100,520 99,149 96,087 88,503 88,532 7.38%
-
Net Worth 194,557 191,120 191,857 178,976 173,017 168,152 160,738 13.53%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 194,557 191,120 191,857 178,976 173,017 168,152 160,738 13.53%
NOSH 128,846 129,135 132,315 132,575 133,090 133,454 127,570 0.66%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.59% 5.30% 13.05% 10.33% 5.39% 3.21% 1.53% -
ROE 1.88% 2.88% 7.86% 6.39% 3.16% 1.75% 0.85% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 79.33 80.49 87.37 83.41 76.31 68.52 70.48 8.18%
EPS 2.83 4.27 11.40 8.62 4.11 2.20 1.08 89.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.45 1.35 1.30 1.26 1.26 12.78%
Adjusted Per Share Value based on latest NOSH - 132,575
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.72 21.07 23.43 22.41 20.58 18.53 18.22 8.92%
EPS 0.74 1.12 3.06 2.32 1.11 0.60 0.28 90.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3873 0.3888 0.3627 0.3507 0.3408 0.3258 13.52%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.76 0.76 0.76 0.66 0.64 0.63 0.65 -
P/RPS 0.96 0.94 0.87 0.79 0.84 0.92 0.92 2.86%
P/EPS 26.71 17.82 6.67 7.66 15.57 28.64 60.35 -41.83%
EY 3.74 5.61 15.00 13.06 6.42 3.49 1.66 71.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.52 0.49 0.49 0.50 0.52 -2.57%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 29/09/10 -
Price 0.80 0.75 0.64 0.64 0.64 0.57 0.66 -
P/RPS 1.01 0.93 0.73 0.77 0.84 0.83 0.94 4.89%
P/EPS 28.12 17.58 5.61 7.42 15.57 25.91 61.28 -40.42%
EY 3.56 5.69 17.81 13.47 6.42 3.86 1.63 68.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.44 0.47 0.49 0.45 0.52 1.27%

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