[ASTINO] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -9.54%
YoY- -45.74%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 125,475 143,427 119,860 129,355 120,903 102,214 103,939 13.38%
PBT 12,059 11,492 8,855 9,732 12,355 4,394 6,814 46.36%
Tax -2,980 -2,199 -1,513 -1,548 -3,308 -728 -1,305 73.49%
NP 9,079 9,293 7,342 8,184 9,047 3,666 5,509 39.56%
-
NP to SH 9,079 9,293 7,342 8,184 9,047 3,666 5,509 39.56%
-
Tax Rate 24.71% 19.14% 17.09% 15.91% 26.77% 16.57% 19.15% -
Total Cost 116,396 134,134 112,518 121,171 111,856 98,548 98,430 11.83%
-
Net Worth 239,925 232,655 217,344 134,827 198,037 194,557 191,120 16.38%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 239,925 232,655 217,344 134,827 198,037 194,557 191,120 16.38%
NOSH 136,321 132,190 132,527 134,827 128,595 128,846 129,135 3.67%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.24% 6.48% 6.13% 6.33% 7.48% 3.59% 5.30% -
ROE 3.78% 3.99% 3.38% 6.07% 4.57% 1.88% 2.88% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 92.04 108.50 90.44 95.94 94.02 79.33 80.49 9.36%
EPS 6.66 7.03 5.54 5.88 6.98 2.83 4.27 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.64 1.00 1.54 1.51 1.48 12.25%
Adjusted Per Share Value based on latest NOSH - 134,827
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 25.43 29.07 24.29 26.22 24.50 20.72 21.07 13.37%
EPS 1.84 1.88 1.49 1.66 1.83 0.74 1.12 39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.4715 0.4405 0.2733 0.4014 0.3943 0.3873 16.40%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.87 0.855 0.82 0.78 0.77 0.76 0.76 -
P/RPS 0.95 0.79 0.91 0.81 0.82 0.96 0.94 0.70%
P/EPS 13.06 12.16 14.80 12.85 10.94 26.71 17.82 -18.72%
EY 7.66 8.22 6.76 7.78 9.14 3.74 5.61 23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.78 0.50 0.50 0.51 -2.63%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 -
Price 1.26 0.82 0.86 0.83 0.77 0.80 0.75 -
P/RPS 1.37 0.76 0.95 0.87 0.82 1.01 0.93 29.49%
P/EPS 18.92 11.66 15.52 13.67 10.94 28.12 17.58 5.02%
EY 5.29 8.57 6.44 7.31 9.14 3.56 5.69 -4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.52 0.83 0.50 0.53 0.51 25.87%

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