[ASTINO] YoY Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 6.42%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 311,580 349,728 273,404 224,138 187,861 183,101 156,905 12.10%
PBT 10,236 32,960 23,148 11,192 13,658 18,188 20,110 -10.63%
Tax -2,882 -7,757 -5,472 -2,386 -2,733 -4,617 -4,312 -6.48%
NP 7,353 25,202 17,676 8,805 10,925 13,570 15,798 -11.95%
-
NP to SH 7,353 25,202 17,676 8,805 10,925 13,570 15,798 -11.95%
-
Tax Rate 28.16% 23.53% 23.64% 21.32% 20.01% 25.38% 21.44% -
Total Cost 304,226 324,525 255,728 215,333 176,936 169,530 141,106 13.64%
-
Net Worth 142,695 125,928 109,739 98,491 95,171 87,041 67,050 13.40%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - 8,409 - - - - -
Div Payout % - - 47.57% - - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 142,695 125,928 109,739 98,491 95,171 87,041 67,050 13.40%
NOSH 128,554 127,200 126,137 126,271 116,062 116,054 100,076 4.25%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 2.36% 7.21% 6.47% 3.93% 5.82% 7.41% 10.07% -
ROE 5.15% 20.01% 16.11% 8.94% 11.48% 15.59% 23.56% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 242.37 274.94 216.75 177.51 161.86 157.77 156.79 7.52%
EPS 5.72 19.81 14.01 6.97 9.41 11.69 15.79 -15.55%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.99 0.87 0.78 0.82 0.75 0.67 8.76%
Adjusted Per Share Value based on latest NOSH - 126,512
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 63.15 70.88 55.41 45.43 38.07 37.11 31.80 12.10%
EPS 1.49 5.11 3.58 1.78 2.21 2.75 3.20 -11.95%
DPS 0.00 0.00 1.70 0.00 0.00 0.00 0.00 -
NAPS 0.2892 0.2552 0.2224 0.1996 0.1929 0.1764 0.1359 13.40%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 - -
Price 0.44 0.64 0.76 0.53 0.75 0.95 0.00 -
P/RPS 0.18 0.23 0.35 0.30 0.46 0.60 0.00 -
P/EPS 7.69 3.23 5.42 7.60 7.97 8.12 0.00 -
EY 13.00 30.96 18.44 13.16 12.55 12.31 0.00 -
DY 0.00 0.00 8.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.65 0.87 0.68 0.91 1.27 0.00 -
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 26/06/09 30/06/08 25/06/07 27/06/06 20/06/05 14/06/04 15/07/03 -
Price 0.44 0.59 0.88 0.51 0.72 0.88 0.00 -
P/RPS 0.18 0.21 0.41 0.29 0.44 0.56 0.00 -
P/EPS 7.69 2.98 6.28 7.31 7.65 7.53 0.00 -
EY 13.00 33.58 15.92 13.67 13.07 13.29 0.00 -
DY 0.00 0.00 7.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.60 1.01 0.65 0.88 1.17 0.00 -

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