[ASTINO] QoQ TTM Result on 31-Jan-2006 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
24-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -3.77%
YoY- -40.07%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 252,047 243,685 216,740 200,402 195,470 189,533 186,195 22.30%
PBT 17,607 13,692 10,429 9,990 10,518 12,279 14,187 15.44%
Tax -4,561 -3,348 -2,004 -1,511 -1,707 -2,264 -2,319 56.78%
NP 13,046 10,344 8,425 8,479 8,811 10,015 11,868 6.49%
-
NP to SH 13,046 10,344 8,425 8,479 8,811 10,015 11,868 6.49%
-
Tax Rate 25.90% 24.45% 19.22% 15.13% 16.23% 18.44% 16.35% -
Total Cost 239,001 233,341 208,315 191,923 186,659 179,518 174,327 23.34%
-
Net Worth 103,124 101,081 98,679 96,161 94,877 92,960 95,263 5.41%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 103,124 101,081 98,679 96,161 94,877 92,960 95,263 5.41%
NOSH 125,761 126,351 126,512 126,527 126,502 127,342 116,175 5.41%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 5.18% 4.24% 3.89% 4.23% 4.51% 5.28% 6.37% -
ROE 12.65% 10.23% 8.54% 8.82% 9.29% 10.77% 12.46% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 200.42 192.86 171.32 158.39 154.52 148.84 160.27 16.02%
EPS 10.37 8.19 6.66 6.70 6.97 7.86 10.22 0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.75 0.73 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 126,527
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 51.08 49.39 43.93 40.62 39.62 38.41 37.74 22.29%
EPS 2.64 2.10 1.71 1.72 1.79 2.03 2.41 6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.209 0.2049 0.20 0.1949 0.1923 0.1884 0.1931 5.40%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.48 0.49 0.53 0.47 0.50 0.64 0.75 -
P/RPS 0.24 0.25 0.31 0.30 0.32 0.43 0.47 -36.03%
P/EPS 4.63 5.99 7.96 7.01 7.18 8.14 7.34 -26.38%
EY 21.61 16.71 12.56 14.26 13.93 12.29 13.62 35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.68 0.62 0.67 0.88 0.91 -25.03%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 20/06/05 -
Price 0.49 0.48 0.51 0.51 0.46 0.53 0.72 -
P/RPS 0.24 0.25 0.30 0.32 0.30 0.36 0.45 -34.15%
P/EPS 4.72 5.86 7.66 7.61 6.60 6.74 7.05 -23.41%
EY 21.17 17.06 13.06 13.14 15.14 14.84 14.19 30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.65 0.67 0.61 0.73 0.88 -22.47%

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