[ASTINO] YoY Annualized Quarter Result on 01-Jan-2009 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
01-Jan-2009 [#2]
Profit Trend
QoQ- -21.08%
YoY- -48.17%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 412,306 385,992 323,928 309,100 338,168 273,370 212,754 11.65%
PBT 22,416 22,854 31,012 12,854 23,492 26,794 9,972 14.44%
Tax -4,066 -6,042 -6,738 -3,576 -5,592 -6,222 -1,698 15.65%
NP 18,350 16,812 24,274 9,278 17,900 20,572 8,274 14.18%
-
NP to SH 18,350 16,812 24,274 9,278 17,900 20,572 8,274 14.18%
-
Tax Rate 18.14% 26.44% 21.73% 27.82% 23.80% 23.22% 17.03% -
Total Cost 393,956 369,180 299,654 299,822 320,268 252,798 204,480 11.54%
-
Net Worth 194,547 172,908 156,976 141,747 118,907 108,273 96,150 12.45%
Dividend
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 194,547 172,908 156,976 141,747 118,907 108,273 96,150 12.45%
NOSH 128,839 133,006 127,623 128,861 127,857 125,899 126,513 0.30%
Ratio Analysis
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 4.45% 4.36% 7.49% 3.00% 5.29% 7.53% 3.89% -
ROE 9.43% 9.72% 15.46% 6.55% 15.05% 19.00% 8.61% -
Per Share
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 320.02 290.21 253.82 239.87 264.49 217.13 168.17 11.31%
EPS 14.16 12.64 19.02 7.20 14.00 16.34 6.54 13.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.30 1.23 1.10 0.93 0.86 0.76 12.11%
Adjusted Per Share Value based on latest NOSH - 128,787
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 83.56 78.23 65.65 62.65 68.54 55.40 43.12 11.65%
EPS 3.72 3.41 4.92 1.88 3.63 4.17 1.68 14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3504 0.3181 0.2873 0.241 0.2194 0.1949 12.45%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 31/12/08 31/01/08 31/01/07 27/01/06 -
Price 0.76 0.64 0.53 0.41 0.62 0.64 0.47 -
P/RPS 0.24 0.22 0.21 0.17 0.23 0.29 0.28 -2.53%
P/EPS 5.34 5.06 2.79 5.69 4.43 3.92 7.19 -4.83%
EY 18.74 19.75 35.89 17.56 22.58 25.53 13.91 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.43 0.37 0.67 0.74 0.62 -3.52%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 01/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 29/03/11 29/03/10 27/03/09 31/03/08 30/03/07 24/03/06 -
Price 0.80 0.64 0.56 0.39 0.58 0.62 0.51 -
P/RPS 0.25 0.22 0.22 0.16 0.22 0.29 0.30 -2.99%
P/EPS 5.62 5.06 2.94 5.42 4.14 3.79 7.80 -5.31%
EY 17.80 19.75 33.96 18.46 24.14 26.35 12.82 5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.46 0.35 0.62 0.72 0.67 -3.82%

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