[ASTINO] YoY Quarter Result on 30-Apr-2012 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 146.78%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 137,664 126,900 125,475 120,903 110,577 82,965 79,135 9.66%
PBT 7,509 14,050 12,059 12,355 15,434 8,691 1,250 34.80%
Tax -1,314 -3,643 -2,980 -3,308 -4,006 -1,593 -374 23.28%
NP 6,195 10,407 9,079 9,047 11,428 7,098 876 38.52%
-
NP to SH 6,195 10,407 9,079 9,047 11,428 7,098 876 38.52%
-
Tax Rate 17.50% 25.93% 24.71% 26.77% 25.96% 18.33% 29.92% -
Total Cost 131,469 116,493 116,396 111,856 99,149 75,867 78,259 9.02%
-
Net Worth 279,597 257,800 239,925 198,037 178,976 160,939 142,994 11.81%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 279,597 257,800 239,925 198,037 178,976 160,939 142,994 11.81%
NOSH 274,115 135,684 136,321 128,595 132,575 127,729 128,823 13.40%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.50% 8.20% 7.24% 7.48% 10.33% 8.56% 1.11% -
ROE 2.22% 4.04% 3.78% 4.57% 6.39% 4.41% 0.61% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 50.22 93.53 92.04 94.02 83.41 64.95 61.43 -3.30%
EPS 2.26 7.67 6.66 6.98 8.62 5.56 0.68 22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.90 1.76 1.54 1.35 1.26 1.11 -1.39%
Adjusted Per Share Value based on latest NOSH - 128,595
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 27.90 25.72 25.43 24.50 22.41 16.81 16.04 9.66%
EPS 1.26 2.11 1.84 1.83 2.32 1.44 0.18 38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5667 0.5225 0.4863 0.4014 0.3627 0.3262 0.2898 11.82%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.78 1.34 0.87 0.77 0.66 0.64 0.44 -
P/RPS 1.55 1.43 0.95 0.82 0.79 0.99 0.72 13.62%
P/EPS 34.51 17.47 13.06 10.94 7.66 11.52 64.71 -9.94%
EY 2.90 5.72 7.66 9.14 13.06 8.68 1.55 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.49 0.50 0.49 0.51 0.40 11.28%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 26/06/14 27/06/13 29/06/12 24/06/11 29/06/10 26/06/09 -
Price 0.73 1.64 1.26 0.77 0.64 0.59 0.44 -
P/RPS 1.45 1.75 1.37 0.82 0.77 0.91 0.72 12.36%
P/EPS 32.30 21.38 18.92 10.94 7.42 10.62 64.71 -10.93%
EY 3.10 4.68 5.29 9.14 13.47 9.42 1.55 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.72 0.50 0.47 0.47 0.40 10.28%

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