[ASTINO] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 18.88%
YoY- -70.82%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Revenue 161,964 74,014 319,876 233,685 154,550 154,550 82,011 72.20%
PBT 15,506 8,150 12,795 7,677 6,427 6,427 4,704 159.26%
Tax -3,369 -1,825 -3,685 -2,162 -1,788 -1,788 -1,765 67.58%
NP 12,137 6,325 9,110 5,515 4,639 4,639 2,939 210.39%
-
NP to SH 12,137 6,325 9,110 5,515 4,639 4,639 2,939 210.39%
-
Tax Rate 21.73% 22.39% 28.80% 28.16% 27.82% 27.82% 37.52% -
Total Cost 149,827 67,689 310,766 228,170 149,911 149,911 79,072 66.60%
-
Net Worth 156,976 151,839 146,686 142,695 0 141,747 141,793 8.46%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Div - - 3,474 - - - - -
Div Payout % - - 38.14% - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Net Worth 156,976 151,839 146,686 142,695 0 141,747 141,793 8.46%
NOSH 127,623 127,595 128,672 128,554 128,861 128,861 128,903 -0.79%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
NP Margin 7.49% 8.55% 2.85% 2.36% 3.00% 3.00% 3.58% -
ROE 7.73% 4.17% 6.21% 3.86% 0.00% 3.27% 2.07% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 126.91 58.01 248.60 181.78 119.94 119.94 63.62 73.59%
EPS 9.51 4.95 7.08 4.29 3.60 3.60 2.28 212.88%
DPS 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.14 1.11 0.00 1.10 1.10 9.33%
Adjusted Per Share Value based on latest NOSH - 128,823
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
RPS 32.83 15.00 64.83 47.36 31.32 31.32 16.62 72.23%
EPS 2.46 1.28 1.85 1.12 0.94 0.94 0.60 208.61%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.3181 0.3077 0.2973 0.2892 0.00 0.2873 0.2874 8.44%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 -
Price 0.53 0.54 0.51 0.44 0.41 0.41 0.42 -
P/RPS 0.42 0.93 0.21 0.24 0.34 0.34 0.66 -30.30%
P/EPS 5.57 10.89 7.20 10.26 11.39 11.39 18.42 -61.52%
EY 17.94 9.18 13.88 9.75 8.78 8.78 5.43 159.73%
DY 0.00 0.00 5.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.45 0.40 0.00 0.37 0.38 10.37%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 CAGR
Date 29/03/10 25/11/09 28/09/09 26/06/09 - 27/03/09 21/11/08 -
Price 0.56 0.51 0.54 0.44 0.00 0.39 0.40 -
P/RPS 0.44 0.88 0.22 0.24 0.00 0.33 0.63 -24.92%
P/EPS 5.89 10.29 7.63 10.26 0.00 10.83 17.54 -58.16%
EY 16.98 9.72 13.11 9.75 0.00 9.23 5.70 139.12%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.47 0.40 0.00 0.35 0.36 21.62%

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