[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 76.05%
YoY- 69.28%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 327,056 206,153 103,939 419,177 303,573 192,996 91,439 134.06%
PBT 23,563 11,208 6,814 42,072 26,861 11,427 4,033 224.73%
Tax -5,341 -2,033 -1,305 -7,154 -7,027 -3,021 -1,097 187.53%
NP 18,222 9,175 5,509 34,918 19,834 8,406 2,936 238.09%
-
NP to SH 18,222 9,175 5,509 34,918 19,834 8,406 2,936 238.09%
-
Tax Rate 22.67% 18.14% 19.15% 17.00% 26.16% 26.44% 27.20% -
Total Cost 308,834 196,978 98,430 384,259 283,739 184,590 88,503 130.23%
-
Net Worth 197,947 194,547 191,120 191,929 178,983 172,908 168,152 11.49%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 197,947 194,547 191,120 191,929 178,983 172,908 168,152 11.49%
NOSH 128,537 128,839 129,135 132,365 132,580 133,006 133,454 -2.47%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.57% 4.45% 5.30% 8.33% 6.53% 4.36% 3.21% -
ROE 9.21% 4.72% 2.88% 18.19% 11.08% 4.86% 1.75% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 254.44 160.01 80.49 316.68 228.97 145.10 68.52 139.98%
EPS 14.06 7.08 4.27 26.38 14.96 6.32 2.20 244.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.48 1.45 1.35 1.30 1.26 14.32%
Adjusted Per Share Value based on latest NOSH - 132,315
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 66.28 41.78 21.07 84.95 61.53 39.11 18.53 134.06%
EPS 3.69 1.86 1.12 7.08 4.02 1.70 0.60 236.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4012 0.3943 0.3873 0.389 0.3627 0.3504 0.3408 11.50%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.77 0.76 0.76 0.76 0.66 0.64 0.63 -
P/RPS 0.30 0.47 0.94 0.24 0.29 0.44 0.92 -52.65%
P/EPS 5.43 10.67 17.82 2.88 4.41 10.13 28.64 -67.03%
EY 18.41 9.37 5.61 34.71 22.67 9.88 3.49 203.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.51 0.52 0.49 0.49 0.50 0.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 01/12/11 29/09/11 24/06/11 29/03/11 01/12/10 -
Price 0.77 0.80 0.75 0.64 0.64 0.64 0.57 -
P/RPS 0.30 0.50 0.93 0.20 0.28 0.44 0.83 -49.29%
P/EPS 5.43 11.23 17.58 2.43 4.28 10.13 25.91 -64.75%
EY 18.41 8.90 5.69 41.22 23.38 9.88 3.86 183.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.51 0.44 0.47 0.49 0.45 7.28%

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