[ASTINO] YoY Cumulative 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- -30.57%
YoY- 115.21%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 119,860 103,939 91,439 74,014 82,011 79,756 63,813 11.06%
PBT 8,855 6,814 4,033 8,150 4,704 4,671 6,663 4.84%
Tax -1,513 -1,305 -1,097 -1,825 -1,765 -1,024 -1,646 -1.39%
NP 7,342 5,509 2,936 6,325 2,939 3,647 5,017 6.54%
-
NP to SH 7,342 5,509 2,936 6,325 2,939 3,647 5,017 6.54%
-
Tax Rate 17.09% 19.15% 27.20% 22.39% 37.52% 21.92% 24.70% -
Total Cost 112,518 98,430 88,503 67,689 79,072 76,109 58,796 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 3.38% 2.88% 1.75% 4.17% 2.07% 3.20% 4.87% -
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 90.44 80.49 68.52 58.01 63.62 62.33 50.74 10.10%
EPS 5.54 4.27 2.20 4.95 2.28 2.85 3.99 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 24.29 21.07 18.53 15.00 16.62 16.16 12.93 11.06%
EPS 1.49 1.12 0.60 1.28 0.60 0.74 1.02 6.51%
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 0.91 0.94 0.92 0.93 0.66 1.07 0.95 -0.71%
P/EPS 14.80 17.82 28.64 10.89 18.42 23.51 12.03 3.51%
EY 6.76 5.61 3.49 9.18 5.43 4.25 8.31 -3.37%
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 0.95 0.93 0.83 0.88 0.63 1.03 0.97 -0.34%
P/EPS 15.52 17.58 25.91 10.29 17.54 22.46 12.28 3.97%
EY 6.44 5.69 3.86 9.72 5.70 4.45 8.14 -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