[ASTINO] YoY Quarter Result on 30-Apr-2010 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 21.94%
YoY- 710.27%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 125,475 120,903 110,577 82,965 79,135 93,212 68,368 10.63%
PBT 12,059 12,355 15,434 8,691 1,250 12,975 3,964 20.35%
Tax -2,980 -3,308 -4,006 -1,593 -374 -3,022 -993 20.08%
NP 9,079 9,047 11,428 7,098 876 9,953 2,971 20.44%
-
NP to SH 9,079 9,047 11,428 7,098 876 9,953 2,971 20.44%
-
Tax Rate 24.71% 26.77% 25.96% 18.33% 29.92% 23.29% 25.05% -
Total Cost 116,396 111,856 99,149 75,867 78,259 83,259 65,397 10.07%
-
Net Worth 239,925 198,037 178,976 160,939 142,994 126,003 109,990 13.86%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - 6,321 -
Div Payout % - - - - - - 212.77% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 239,925 198,037 178,976 160,939 142,994 126,003 109,990 13.86%
NOSH 136,321 128,595 132,575 127,729 128,823 127,276 126,425 1.26%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.24% 7.48% 10.33% 8.56% 1.11% 10.68% 4.35% -
ROE 3.78% 4.57% 6.39% 4.41% 0.61% 7.90% 2.70% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 92.04 94.02 83.41 64.95 61.43 73.24 54.08 9.25%
EPS 6.66 6.98 8.62 5.56 0.68 7.82 2.35 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.76 1.54 1.35 1.26 1.11 0.99 0.87 12.44%
Adjusted Per Share Value based on latest NOSH - 127,729
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 25.43 24.50 22.41 16.81 16.04 18.89 13.86 10.63%
EPS 1.84 1.83 2.32 1.44 0.18 2.02 0.60 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 0.4863 0.4014 0.3627 0.3262 0.2898 0.2554 0.2229 13.87%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.87 0.77 0.66 0.64 0.44 0.64 0.76 -
P/RPS 0.95 0.82 0.79 0.99 0.72 0.87 1.41 -6.36%
P/EPS 13.06 10.94 7.66 11.52 64.71 8.18 32.34 -14.01%
EY 7.66 9.14 13.06 8.68 1.55 12.22 3.09 16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.58 -
P/NAPS 0.49 0.50 0.49 0.51 0.40 0.65 0.87 -9.11%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 29/06/12 24/06/11 29/06/10 26/06/09 30/06/08 25/06/07 -
Price 1.26 0.77 0.64 0.59 0.44 0.59 0.88 -
P/RPS 1.37 0.82 0.77 0.91 0.72 0.81 1.63 -2.85%
P/EPS 18.92 10.94 7.42 10.62 64.71 7.54 37.45 -10.74%
EY 5.29 9.14 13.47 9.42 1.55 13.25 2.67 12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.72 0.50 0.47 0.47 0.40 0.60 1.01 -5.47%

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