[ASTINO] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -14.08%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 326,572 311,580 349,728 273,404 224,138 187,861 183,101 10.11%
PBT 32,286 10,236 32,960 23,148 11,192 13,658 18,188 10.03%
Tax -6,616 -2,882 -7,757 -5,472 -2,386 -2,733 -4,617 6.17%
NP 25,670 7,353 25,202 17,676 8,805 10,925 13,570 11.20%
-
NP to SH 25,670 7,353 25,202 17,676 8,805 10,925 13,570 11.20%
-
Tax Rate 20.49% 28.16% 23.53% 23.64% 21.32% 20.01% 25.38% -
Total Cost 300,901 304,226 324,525 255,728 215,333 176,936 169,530 10.02%
-
Net Worth 160,961 142,695 125,928 109,739 98,491 95,171 87,041 10.78%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - 8,409 - - - -
Div Payout % - - - 47.57% - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 160,961 142,695 125,928 109,739 98,491 95,171 87,041 10.78%
NOSH 127,747 128,554 127,200 126,137 126,271 116,062 116,054 1.61%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.86% 2.36% 7.21% 6.47% 3.93% 5.82% 7.41% -
ROE 15.95% 5.15% 20.01% 16.11% 8.94% 11.48% 15.59% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 255.64 242.37 274.94 216.75 177.51 161.86 157.77 8.37%
EPS 20.11 5.72 19.81 14.01 6.97 9.41 11.69 9.45%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.26 1.11 0.99 0.87 0.78 0.82 0.75 9.02%
Adjusted Per Share Value based on latest NOSH - 126,425
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 66.19 63.15 70.88 55.41 45.43 38.07 37.11 10.11%
EPS 5.20 1.49 5.11 3.58 1.78 2.21 2.75 11.19%
DPS 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
NAPS 0.3262 0.2892 0.2552 0.2224 0.1996 0.1929 0.1764 10.78%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.64 0.44 0.64 0.76 0.53 0.75 0.95 -
P/RPS 0.25 0.18 0.23 0.35 0.30 0.46 0.60 -13.57%
P/EPS 3.18 7.69 3.23 5.42 7.60 7.97 8.12 -14.45%
EY 31.40 13.00 30.96 18.44 13.16 12.55 12.31 16.88%
DY 0.00 0.00 0.00 8.77 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.65 0.87 0.68 0.91 1.27 -14.10%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 26/06/09 30/06/08 25/06/07 27/06/06 20/06/05 14/06/04 -
Price 0.59 0.44 0.59 0.88 0.51 0.72 0.88 -
P/RPS 0.23 0.18 0.21 0.41 0.29 0.44 0.56 -13.77%
P/EPS 2.94 7.69 2.98 6.28 7.31 7.65 7.53 -14.50%
EY 34.06 13.00 33.58 15.92 13.67 13.07 13.29 16.97%
DY 0.00 0.00 0.00 7.58 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.60 1.01 0.65 0.88 1.17 -14.09%

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