[ASTINO] QoQ Quarter Result on 31-Oct-2011 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
01-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -63.48%
YoY- 87.64%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 129,355 120,903 102,214 103,939 115,604 110,577 101,557 17.52%
PBT 9,732 12,355 4,394 6,814 15,211 15,434 7,394 20.12%
Tax -1,548 -3,308 -728 -1,305 -127 -4,006 -1,924 -13.50%
NP 8,184 9,047 3,666 5,509 15,084 11,428 5,470 30.84%
-
NP to SH 8,184 9,047 3,666 5,509 15,084 11,428 5,470 30.84%
-
Tax Rate 15.91% 26.77% 16.57% 19.15% 0.83% 25.96% 26.02% -
Total Cost 121,171 111,856 98,548 98,430 100,520 99,149 96,087 16.73%
-
Net Worth 134,827 198,037 194,557 191,120 191,857 178,976 173,017 -15.33%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 134,827 198,037 194,557 191,120 191,857 178,976 173,017 -15.33%
NOSH 134,827 128,595 128,846 129,135 132,315 132,575 133,090 0.86%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 6.33% 7.48% 3.59% 5.30% 13.05% 10.33% 5.39% -
ROE 6.07% 4.57% 1.88% 2.88% 7.86% 6.39% 3.16% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 95.94 94.02 79.33 80.49 87.37 83.41 76.31 16.50%
EPS 5.88 6.98 2.83 4.27 11.40 8.62 4.11 26.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.51 1.48 1.45 1.35 1.30 -16.06%
Adjusted Per Share Value based on latest NOSH - 129,135
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 26.22 24.50 20.72 21.07 23.43 22.41 20.58 17.54%
EPS 1.66 1.83 0.74 1.12 3.06 2.32 1.11 30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.4014 0.3943 0.3873 0.3888 0.3627 0.3507 -15.32%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.78 0.77 0.76 0.76 0.76 0.66 0.64 -
P/RPS 0.81 0.82 0.96 0.94 0.87 0.79 0.84 -2.39%
P/EPS 12.85 10.94 26.71 17.82 6.67 7.66 15.57 -12.02%
EY 7.78 9.14 3.74 5.61 15.00 13.06 6.42 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.50 0.50 0.51 0.52 0.49 0.49 36.37%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 -
Price 0.83 0.77 0.80 0.75 0.64 0.64 0.64 -
P/RPS 0.87 0.82 1.01 0.93 0.73 0.77 0.84 2.36%
P/EPS 13.67 10.94 28.12 17.58 5.61 7.42 15.57 -8.31%
EY 7.31 9.14 3.56 5.69 17.81 13.47 6.42 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.53 0.51 0.44 0.47 0.49 42.14%

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