[ASTINO] YoY TTM 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- 26.12%
YoY- 48.06%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 311,879 368,278 305,192 252,047 195,470 190,956 131,215 15.50%
PBT 16,241 35,875 19,904 17,607 10,518 18,344 12,379 4.62%
Tax -3,745 -9,915 -4,590 -4,561 -1,707 -3,629 -3,458 1.33%
NP 12,496 25,960 15,314 13,046 8,811 14,715 8,921 5.77%
-
NP to SH 12,496 25,960 15,314 13,046 8,811 14,715 8,921 5.77%
-
Tax Rate 23.06% 27.64% 23.06% 25.90% 16.23% 19.78% 27.93% -
Total Cost 299,383 342,318 289,878 239,001 186,659 176,241 122,294 16.07%
-
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 - 3,961 6,321 - - - - -
Div Payout % - 15.26% 41.28% - - - - -
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 4.01% 7.05% 5.02% 5.18% 4.51% 7.71% 6.80% -
ROE 8.23% 18.31% 13.45% 12.65% 9.29% 15.84% 11.15% -
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 244.43 285.70 238.50 200.42 154.52 164.42 113.13 13.68%
EPS 9.79 20.14 11.97 10.37 6.97 12.67 7.69 4.10%
DPS 0.00 3.07 5.00 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 63.21 74.64 61.85 51.08 39.62 38.70 26.59 15.51%
EPS 2.53 5.26 3.10 2.64 1.79 2.98 1.81 5.73%
DPS 0.00 0.80 1.28 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 0.22 0.15 0.28 0.24 0.32 0.47 1.11 -23.62%
P/EPS 5.51 2.09 5.60 4.63 7.18 6.08 16.38 -16.59%
EY 18.14 47.95 17.86 21.61 13.93 16.45 6.10 19.89%
DY 0.00 7.32 7.46 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 - 21/11/08 17/12/07 30/11/06 16/12/05 23/12/04 - -
Price 0.00 0.40 0.64 0.49 0.46 0.87 0.00 -
P/RPS 0.00 0.14 0.27 0.24 0.30 0.53 0.00 -
P/EPS 0.00 1.99 5.35 4.72 6.60 6.87 0.00 -
EY 0.00 50.35 18.70 21.17 15.14 14.56 0.00 -
DY 0.00 7.68 7.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.36 0.72 0.60 0.61 1.09 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