[ASTINO] QoQ TTM Result on 31-Jul-2005 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -15.61%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 216,740 200,402 195,470 189,533 186,195 193,839 190,956 8.83%
PBT 10,429 9,990 10,518 12,279 14,187 17,782 18,344 -31.44%
Tax -2,004 -1,511 -1,707 -2,264 -2,319 -3,633 -3,629 -32.76%
NP 8,425 8,479 8,811 10,015 11,868 14,149 14,715 -31.11%
-
NP to SH 8,425 8,479 8,811 10,015 11,868 14,149 14,715 -31.11%
-
Tax Rate 19.22% 15.13% 16.23% 18.44% 16.35% 20.43% 19.78% -
Total Cost 208,315 191,923 186,659 179,518 174,327 179,690 176,241 11.82%
-
Net Worth 98,679 96,161 94,877 92,960 95,263 94,961 92,910 4.10%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 98,679 96,161 94,877 92,960 95,263 94,961 92,910 4.10%
NOSH 126,512 126,527 126,502 127,342 116,175 115,806 116,138 5.88%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.89% 4.23% 4.51% 5.28% 6.37% 7.30% 7.71% -
ROE 8.54% 8.82% 9.29% 10.77% 12.46% 14.90% 15.84% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 171.32 158.39 154.52 148.84 160.27 167.38 164.42 2.78%
EPS 6.66 6.70 6.97 7.86 10.22 12.22 12.67 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.75 0.73 0.82 0.82 0.80 -1.67%
Adjusted Per Share Value based on latest NOSH - 127,342
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 43.93 40.62 39.62 38.41 37.74 39.29 38.70 8.84%
EPS 1.71 1.72 1.79 2.03 2.41 2.87 2.98 -31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1949 0.1923 0.1884 0.1931 0.1925 0.1883 4.11%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.53 0.47 0.50 0.64 0.75 0.90 0.77 -
P/RPS 0.31 0.30 0.32 0.43 0.47 0.54 0.47 -24.28%
P/EPS 7.96 7.01 7.18 8.14 7.34 7.37 6.08 19.73%
EY 12.56 14.26 13.93 12.29 13.62 13.58 16.45 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.67 0.88 0.91 1.10 0.96 -20.58%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 24/03/06 16/12/05 30/09/05 20/06/05 13/04/05 23/12/04 -
Price 0.51 0.51 0.46 0.53 0.72 0.77 0.87 -
P/RPS 0.30 0.32 0.30 0.36 0.45 0.46 0.53 -31.64%
P/EPS 7.66 7.61 6.60 6.74 7.05 6.30 6.87 7.54%
EY 13.06 13.14 15.14 14.84 14.19 15.87 14.56 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.61 0.73 0.88 0.94 1.09 -29.21%

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