[ASTINO] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 177.72%
YoY- 115.21%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 479,440 415,756 365,756 296,056 328,044 319,024 255,252 11.06%
PBT 35,420 27,256 16,132 32,600 18,816 18,684 26,652 4.84%
Tax -6,052 -5,220 -4,388 -7,300 -7,060 -4,096 -6,584 -1.39%
NP 29,368 22,036 11,744 25,300 11,756 14,588 20,068 6.54%
-
NP to SH 29,368 22,036 11,744 25,300 11,756 14,588 20,068 6.54%
-
Tax Rate 17.09% 19.15% 27.20% 22.39% 37.52% 21.92% 24.70% -
Total Cost 450,072 393,720 354,012 270,756 316,288 304,436 235,184 11.41%
-
Net Worth 217,344 191,120 168,152 151,839 141,793 113,888 103,124 13.21%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 217,344 191,120 168,152 151,839 141,793 113,888 103,124 13.21%
NOSH 132,527 129,135 133,454 127,595 128,903 127,964 125,761 0.87%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 6.13% 5.30% 3.21% 8.55% 3.58% 4.57% 7.86% -
ROE 13.51% 11.53% 6.98% 16.66% 8.29% 12.81% 19.46% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 361.77 321.95 274.07 232.03 254.49 249.31 202.97 10.10%
EPS 22.16 17.08 8.80 19.80 9.12 11.40 15.96 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.48 1.26 1.19 1.10 0.89 0.82 12.23%
Adjusted Per Share Value based on latest NOSH - 127,595
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 97.17 84.26 74.13 60.00 66.48 64.66 51.73 11.06%
EPS 5.95 4.47 2.38 5.13 2.38 2.96 4.07 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.3873 0.3408 0.3077 0.2874 0.2308 0.209 13.21%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.82 0.76 0.63 0.54 0.42 0.67 0.48 -
P/RPS 0.23 0.24 0.23 0.23 0.17 0.27 0.24 -0.70%
P/EPS 3.70 4.45 7.16 2.72 4.61 5.88 3.01 3.49%
EY 27.02 22.45 13.97 36.72 21.71 17.01 33.24 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.45 0.38 0.75 0.59 -2.71%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 02/01/13 01/12/11 01/12/10 25/11/09 21/11/08 17/12/07 30/11/06 -
Price 0.86 0.75 0.57 0.51 0.40 0.64 0.49 -
P/RPS 0.24 0.23 0.21 0.22 0.16 0.26 0.24 0.00%
P/EPS 3.88 4.40 6.48 2.57 4.39 5.61 3.07 3.97%
EY 25.77 22.75 15.44 38.88 22.80 17.81 32.57 -3.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.45 0.43 0.36 0.72 0.60 -2.35%

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