[ASTINO] QoQ Quarter Result on 31-Jul-2006 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 51.6%
YoY- 105.38%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 68,368 72,872 63,813 75,582 61,726 50,926 55,451 15.02%
PBT 3,964 6,796 6,663 5,298 3,408 2,238 2,748 27.75%
Tax -993 -1,465 -1,646 -1,558 -941 -416 -433 74.16%
NP 2,971 5,331 5,017 3,740 2,467 1,822 2,315 18.14%
-
NP to SH 2,971 5,331 5,017 3,740 2,467 1,822 2,315 18.14%
-
Tax Rate 25.05% 21.56% 24.70% 29.41% 27.61% 18.59% 15.76% -
Total Cost 65,397 67,541 58,796 71,842 59,259 49,104 53,136 14.88%
-
Net Worth 109,990 108,128 103,124 101,081 98,679 96,161 94,877 10.38%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 6,321 - - - - - - -
Div Payout % 212.77% - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 109,990 108,128 103,124 101,081 98,679 96,161 94,877 10.38%
NOSH 126,425 125,731 125,761 126,351 126,512 126,527 126,502 -0.04%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 4.35% 7.32% 7.86% 4.95% 4.00% 3.58% 4.17% -
ROE 2.70% 4.93% 4.87% 3.70% 2.50% 1.89% 2.44% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 54.08 57.96 50.74 59.82 48.79 40.25 43.83 15.08%
EPS 2.35 4.24 3.99 2.96 1.95 1.44 1.83 18.19%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.82 0.80 0.78 0.76 0.75 10.43%
Adjusted Per Share Value based on latest NOSH - 126,351
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 13.86 14.77 12.93 15.32 12.51 10.32 11.24 15.03%
EPS 0.60 1.08 1.02 0.76 0.50 0.37 0.47 17.73%
DPS 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.2191 0.209 0.2049 0.20 0.1949 0.1923 10.37%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.76 0.64 0.48 0.49 0.53 0.47 0.50 -
P/RPS 1.41 1.10 0.95 0.82 1.09 1.17 1.14 15.26%
P/EPS 32.34 15.09 12.03 16.55 27.18 32.64 27.32 11.93%
EY 3.09 6.62 8.31 6.04 3.68 3.06 3.66 -10.70%
DY 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.59 0.61 0.68 0.62 0.67 19.07%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 25/06/07 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 -
Price 0.88 0.62 0.49 0.48 0.51 0.51 0.46 -
P/RPS 1.63 1.07 0.97 0.80 1.05 1.27 1.05 34.17%
P/EPS 37.45 14.62 12.28 16.22 26.15 35.42 25.14 30.52%
EY 2.67 6.84 8.14 6.17 3.82 2.82 3.98 -23.42%
DY 5.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.72 0.60 0.60 0.65 0.67 0.61 40.08%

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