[ASTINO] YoY TTM Result on 31-Jul-2005 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -15.61%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 366,023 289,249 243,685 189,533 182,625 90,032 32.33%
PBT 35,842 21,896 13,692 12,279 17,584 8,630 32.90%
Tax -9,174 -5,212 -3,348 -2,264 -3,732 -2,365 31.10%
NP 26,668 16,684 10,344 10,015 13,852 6,265 33.55%
-
NP to SH 26,668 16,684 10,344 10,015 13,852 6,265 33.55%
-
Tax Rate 25.60% 23.80% 24.45% 18.44% 21.22% 27.40% -
Total Cost 339,355 272,565 233,341 179,518 168,773 83,767 32.24%
-
Net Worth 142,622 108,793 101,081 92,960 89,242 31,043 35.61%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 3,961 12,646 - - - - -
Div Payout % 14.86% 75.80% - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 142,622 108,793 101,081 92,960 89,242 31,043 35.61%
NOSH 132,057 126,503 126,351 127,342 115,899 46,334 23.27%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 7.29% 5.77% 4.24% 5.28% 7.58% 6.96% -
ROE 18.70% 15.34% 10.23% 10.77% 15.52% 20.18% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 277.17 228.65 192.86 148.84 157.57 194.31 7.35%
EPS 20.19 13.19 8.19 7.86 11.95 13.52 8.34%
DPS 3.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.86 0.80 0.73 0.77 0.67 10.00%
Adjusted Per Share Value based on latest NOSH - 127,342
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 74.18 58.62 49.39 38.41 37.01 18.25 32.33%
EPS 5.40 3.38 2.10 2.03 2.81 1.27 33.53%
DPS 0.80 2.56 0.00 0.00 0.00 0.00 -
NAPS 0.2891 0.2205 0.2049 0.1884 0.1809 0.0629 35.62%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.69 0.84 0.49 0.64 0.85 0.83 -
P/RPS 0.25 0.37 0.25 0.43 0.54 0.43 -10.26%
P/EPS 3.42 6.37 5.99 8.14 7.11 6.14 -11.03%
EY 29.27 15.70 16.71 12.29 14.06 16.29 12.42%
DY 4.35 11.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.98 0.61 0.88 1.10 1.24 -12.37%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 25/09/08 24/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.53 0.66 0.48 0.53 0.79 0.00 -
P/RPS 0.19 0.29 0.25 0.36 0.50 0.00 -
P/EPS 2.62 5.00 5.86 6.74 6.61 0.00 -
EY 38.10 19.98 17.06 14.84 15.13 0.00 -
DY 5.66 15.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.77 0.60 0.73 1.03 0.00 -

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