[ASTINO] YoY Annualized Quarter Result on 31-Jan-2008 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 22.7%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 323,928 309,100 309,100 338,168 273,370 212,754 191,016 11.13%
PBT 31,012 12,854 12,854 23,492 26,794 9,972 14,550 16.33%
Tax -6,738 -3,576 -3,576 -5,592 -6,222 -1,698 -3,204 16.01%
NP 24,274 9,278 9,278 17,900 20,572 8,274 11,346 16.41%
-
NP to SH 24,274 9,278 9,278 17,900 20,572 8,274 11,346 16.41%
-
Tax Rate 21.73% 27.82% 27.82% 23.80% 23.22% 17.03% 22.02% -
Total Cost 299,654 299,822 299,822 320,268 252,798 204,480 179,670 10.76%
-
Net Worth 156,976 0 141,747 118,907 108,273 96,150 95,130 10.52%
Dividend
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 156,976 0 141,747 118,907 108,273 96,150 95,130 10.52%
NOSH 127,623 128,861 128,861 127,857 125,899 126,513 116,012 1.92%
Ratio Analysis
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 7.49% 3.00% 3.00% 5.29% 7.53% 3.89% 5.94% -
ROE 15.46% 0.00% 6.55% 15.05% 19.00% 8.61% 11.93% -
Per Share
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 253.82 239.87 239.87 264.49 217.13 168.17 164.65 9.03%
EPS 19.02 7.20 7.20 14.00 16.34 6.54 9.78 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 0.00 1.10 0.93 0.86 0.76 0.82 8.44%
Adjusted Per Share Value based on latest NOSH - 127,783
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 65.65 62.65 62.65 68.54 55.40 43.12 38.71 11.13%
EPS 4.92 1.88 1.88 3.63 4.17 1.68 2.30 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3181 0.00 0.2873 0.241 0.2194 0.1949 0.1928 10.52%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/01/10 30/01/09 31/12/08 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.53 0.41 0.41 0.62 0.64 0.47 0.90 -
P/RPS 0.21 0.17 0.17 0.23 0.29 0.28 0.55 -17.50%
P/EPS 2.79 5.69 5.69 4.43 3.92 7.19 9.20 -21.21%
EY 35.89 17.56 17.56 22.58 25.53 13.91 10.87 26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.37 0.67 0.74 0.62 1.10 -17.11%
Price Multiplier on Announcement Date
31/01/10 31/01/09 01/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/10 - 27/03/09 31/03/08 30/03/07 24/03/06 13/04/05 -
Price 0.56 0.00 0.39 0.58 0.62 0.51 0.77 -
P/RPS 0.22 0.00 0.16 0.22 0.29 0.30 0.47 -14.07%
P/EPS 2.94 0.00 5.42 4.14 3.79 7.80 7.87 -17.86%
EY 33.96 0.00 18.46 24.14 26.35 12.82 12.70 21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.35 0.62 0.72 0.67 0.94 -13.31%

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