[ASTINO] YoY Quarter Result on 31-Oct-2006 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 34.14%
YoY- 116.72%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 74,014 82,011 79,756 63,813 55,451 49,514 41,183 10.25%
PBT 8,150 4,704 4,671 6,663 2,748 4,509 3,749 13.80%
Tax -1,825 -1,765 -1,024 -1,646 -433 -990 -1,093 8.91%
NP 6,325 2,939 3,647 5,017 2,315 3,519 2,656 15.54%
-
NP to SH 6,325 2,939 3,647 5,017 2,315 3,519 2,656 15.54%
-
Tax Rate 22.39% 37.52% 21.92% 24.70% 15.76% 21.96% 29.15% -
Total Cost 67,689 79,072 76,109 58,796 53,136 45,995 38,527 9.83%
-
Net Worth 151,839 141,793 113,888 103,124 94,877 92,910 80,027 11.25%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 151,839 141,793 113,888 103,124 94,877 92,910 80,027 11.25%
NOSH 127,595 128,903 127,964 125,761 126,502 116,138 115,982 1.60%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 8.55% 3.58% 4.57% 7.86% 4.17% 7.11% 6.45% -
ROE 4.17% 2.07% 3.20% 4.87% 2.44% 3.79% 3.32% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 58.01 63.62 62.33 50.74 43.83 42.63 35.51 8.51%
EPS 4.95 2.28 2.85 3.99 1.83 3.03 2.29 13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.10 0.89 0.82 0.75 0.80 0.69 9.49%
Adjusted Per Share Value based on latest NOSH - 125,761
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 15.00 16.62 16.16 12.93 11.24 10.04 8.35 10.24%
EPS 1.28 0.60 0.74 1.02 0.47 0.71 0.54 15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3077 0.2874 0.2308 0.209 0.1923 0.1883 0.1622 11.25%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.54 0.42 0.67 0.48 0.50 0.77 1.26 -
P/RPS 0.93 0.66 1.07 0.95 1.14 1.81 3.55 -19.99%
P/EPS 10.89 18.42 23.51 12.03 27.32 25.41 55.02 -23.64%
EY 9.18 5.43 4.25 8.31 3.66 3.94 1.82 30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.75 0.59 0.67 0.96 1.83 -20.83%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 25/11/09 21/11/08 17/12/07 30/11/06 16/12/05 23/12/04 19/12/03 -
Price 0.51 0.40 0.64 0.49 0.46 0.87 0.99 -
P/RPS 0.88 0.63 1.03 0.97 1.05 2.04 2.79 -17.48%
P/EPS 10.29 17.54 22.46 12.28 25.14 28.71 43.23 -21.25%
EY 9.72 5.70 4.45 8.14 3.98 3.48 2.31 27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.72 0.60 0.61 1.09 1.43 -18.13%

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