[ASTINO] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -12.24%
YoY- -27.31%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 366,023 349,728 338,168 319,024 289,055 273,404 273,370 21.50%
PBT 35,841 32,960 23,492 18,684 21,782 23,148 26,794 21.42%
Tax -9,174 -7,757 -5,592 -4,096 -5,160 -5,472 -6,222 29.57%
NP 26,667 25,202 17,900 14,588 16,622 17,676 20,572 18.90%
-
NP to SH 26,667 25,202 17,900 14,588 16,622 17,676 20,572 18.90%
-
Tax Rate 25.60% 23.53% 23.80% 21.92% 23.69% 23.64% 23.22% -
Total Cost 339,356 324,525 320,268 304,436 272,433 255,728 252,798 21.71%
-
Net Worth 142,717 125,928 118,907 113,888 108,789 109,739 108,273 20.23%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 3,964 - - - 6,324 8,409 - -
Div Payout % 14.87% - - - 38.05% 47.57% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 142,717 125,928 118,907 113,888 108,789 109,739 108,273 20.23%
NOSH 132,145 127,200 127,857 127,964 126,499 126,137 125,899 3.28%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.29% 7.21% 5.29% 4.57% 5.75% 6.47% 7.53% -
ROE 18.69% 20.01% 15.05% 12.81% 15.28% 16.11% 19.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 276.98 274.94 264.49 249.31 228.50 216.75 217.13 17.63%
EPS 20.18 19.81 14.00 11.40 12.63 14.01 16.34 15.12%
DPS 3.00 0.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 1.08 0.99 0.93 0.89 0.86 0.87 0.86 16.41%
Adjusted Per Share Value based on latest NOSH - 127,964
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 74.18 70.88 68.54 64.66 58.58 55.41 55.40 21.50%
EPS 5.40 5.11 3.63 2.96 3.37 3.58 4.17 18.82%
DPS 0.80 0.00 0.00 0.00 1.28 1.70 0.00 -
NAPS 0.2892 0.2552 0.241 0.2308 0.2205 0.2224 0.2194 20.23%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.69 0.64 0.62 0.67 0.84 0.76 0.64 -
P/RPS 0.25 0.23 0.23 0.27 0.37 0.35 0.29 -9.42%
P/EPS 3.42 3.23 4.43 5.88 6.39 5.42 3.92 -8.70%
EY 29.25 30.96 22.58 17.01 15.64 18.44 25.53 9.50%
DY 4.35 0.00 0.00 0.00 5.95 8.77 0.00 -
P/NAPS 0.64 0.65 0.67 0.75 0.98 0.87 0.74 -9.23%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 30/06/08 31/03/08 17/12/07 24/09/07 25/06/07 30/03/07 -
Price 0.53 0.59 0.58 0.64 0.66 0.88 0.62 -
P/RPS 0.19 0.21 0.22 0.26 0.29 0.41 0.29 -24.58%
P/EPS 2.63 2.98 4.14 5.61 5.02 6.28 3.79 -21.63%
EY 38.08 33.58 24.14 17.81 19.91 15.92 26.35 27.85%
DY 5.66 0.00 0.00 0.00 7.58 7.58 0.00 -
P/NAPS 0.49 0.60 0.62 0.72 0.77 1.01 0.72 -22.64%

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