[ASTINO] QoQ Quarter Result on 30-Apr-2012 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 146.78%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 143,427 119,860 129,355 120,903 102,214 103,939 115,604 15.38%
PBT 11,492 8,855 9,732 12,355 4,394 6,814 15,211 -16.97%
Tax -2,199 -1,513 -1,548 -3,308 -728 -1,305 -127 563.53%
NP 9,293 7,342 8,184 9,047 3,666 5,509 15,084 -27.49%
-
NP to SH 9,293 7,342 8,184 9,047 3,666 5,509 15,084 -27.49%
-
Tax Rate 19.14% 17.09% 15.91% 26.77% 16.57% 19.15% 0.83% -
Total Cost 134,134 112,518 121,171 111,856 98,548 98,430 100,520 21.10%
-
Net Worth 232,655 217,344 134,827 198,037 194,557 191,120 191,857 13.64%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 232,655 217,344 134,827 198,037 194,557 191,120 191,857 13.64%
NOSH 132,190 132,527 134,827 128,595 128,846 129,135 132,315 -0.06%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 6.48% 6.13% 6.33% 7.48% 3.59% 5.30% 13.05% -
ROE 3.99% 3.38% 6.07% 4.57% 1.88% 2.88% 7.86% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 108.50 90.44 95.94 94.02 79.33 80.49 87.37 15.45%
EPS 7.03 5.54 5.88 6.98 2.83 4.27 11.40 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.64 1.00 1.54 1.51 1.48 1.45 13.72%
Adjusted Per Share Value based on latest NOSH - 128,595
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 29.07 24.29 26.22 24.50 20.72 21.07 23.43 15.38%
EPS 1.88 1.49 1.66 1.83 0.74 1.12 3.06 -27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4715 0.4405 0.2733 0.4014 0.3943 0.3873 0.3888 13.65%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.855 0.82 0.78 0.77 0.76 0.76 0.76 -
P/RPS 0.79 0.91 0.81 0.82 0.96 0.94 0.87 -6.20%
P/EPS 12.16 14.80 12.85 10.94 26.71 17.82 6.67 48.96%
EY 8.22 6.76 7.78 9.14 3.74 5.61 15.00 -32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.78 0.50 0.50 0.51 0.52 -3.86%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 -
Price 0.82 0.86 0.83 0.77 0.80 0.75 0.64 -
P/RPS 0.76 0.95 0.87 0.82 1.01 0.93 0.73 2.70%
P/EPS 11.66 15.52 13.67 10.94 28.12 17.58 5.61 62.50%
EY 8.57 6.44 7.31 9.14 3.56 5.69 17.81 -38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.83 0.50 0.53 0.51 0.44 4.47%

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