[ASTINO] QoQ Quarter Result on 31-Oct-2007 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 8.38%
YoY- -27.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 103,727 93,212 89,328 79,756 84,196 68,368 72,872 26.56%
PBT 11,121 12,975 7,075 4,671 4,473 3,964 6,796 38.90%
Tax -3,356 -3,022 -1,772 -1,024 -1,108 -993 -1,465 73.86%
NP 7,765 9,953 5,303 3,647 3,365 2,971 5,331 28.52%
-
NP to SH 7,765 9,953 5,303 3,647 3,365 2,971 5,331 28.52%
-
Tax Rate 30.18% 23.29% 25.05% 21.92% 24.77% 25.05% 21.56% -
Total Cost 95,962 83,259 84,025 76,109 80,831 65,397 67,541 26.40%
-
Net Worth 142,622 126,003 118,838 113,888 108,793 109,990 108,128 20.29%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 3,961 - - - - 6,321 - -
Div Payout % 51.02% - - - - 212.77% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 142,622 126,003 118,838 113,888 108,793 109,990 108,128 20.29%
NOSH 132,057 127,276 127,783 127,964 126,503 126,425 125,731 3.32%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.49% 10.68% 5.94% 4.57% 4.00% 4.35% 7.32% -
ROE 5.44% 7.90% 4.46% 3.20% 3.09% 2.70% 4.93% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 78.55 73.24 69.91 62.33 66.56 54.08 57.96 22.48%
EPS 5.88 7.82 4.15 2.85 2.66 2.35 4.24 24.38%
DPS 3.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.08 0.99 0.93 0.89 0.86 0.87 0.86 16.41%
Adjusted Per Share Value based on latest NOSH - 127,964
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 21.02 18.89 18.10 16.16 17.06 13.86 14.77 26.54%
EPS 1.57 2.02 1.07 0.74 0.68 0.60 1.08 28.35%
DPS 0.80 0.00 0.00 0.00 0.00 1.28 0.00 -
NAPS 0.2891 0.2554 0.2409 0.2308 0.2205 0.2229 0.2191 20.32%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.69 0.64 0.62 0.67 0.84 0.76 0.64 -
P/RPS 0.88 0.87 0.89 1.07 1.26 1.41 1.10 -13.83%
P/EPS 11.73 8.18 14.94 23.51 31.58 32.34 15.09 -15.47%
EY 8.52 12.22 6.69 4.25 3.17 3.09 6.62 18.33%
DY 4.35 0.00 0.00 0.00 0.00 6.58 0.00 -
P/NAPS 0.64 0.65 0.67 0.75 0.98 0.87 0.74 -9.23%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 -
Price 0.53 0.59 0.58 0.64 0.66 0.88 0.62 -
P/RPS 0.67 0.81 0.83 1.03 0.99 1.63 1.07 -26.82%
P/EPS 9.01 7.54 13.98 22.46 24.81 37.45 14.62 -27.60%
EY 11.09 13.25 7.16 4.45 4.03 2.67 6.84 38.05%
DY 5.66 0.00 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.49 0.60 0.62 0.72 0.77 1.01 0.72 -22.64%

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