[ASTINO] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 44.91%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 388,762 263,287 119,860 456,411 327,056 206,153 103,939 141.14%
PBT 32,406 20,347 8,855 33,295 23,563 11,208 6,814 183.07%
Tax -6,692 -3,712 -1,513 -6,889 -5,341 -2,033 -1,305 197.66%
NP 25,714 16,635 7,342 26,406 18,222 9,175 5,509 179.55%
-
NP to SH 25,714 16,635 7,342 26,406 18,222 9,175 5,509 179.55%
-
Tax Rate 20.65% 18.24% 17.09% 20.69% 22.67% 18.14% 19.15% -
Total Cost 363,048 246,652 112,518 430,005 308,834 196,978 98,430 138.91%
-
Net Worth 240,088 232,731 217,344 221,078 197,947 194,547 191,120 16.44%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 240,088 232,731 217,344 221,078 197,947 194,547 191,120 16.44%
NOSH 136,413 132,233 132,527 134,803 128,537 128,839 129,135 3.72%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 6.61% 6.32% 6.13% 5.79% 5.57% 4.45% 5.30% -
ROE 10.71% 7.15% 3.38% 11.94% 9.21% 4.72% 2.88% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 284.99 199.11 90.44 338.57 254.44 160.01 80.49 132.48%
EPS 18.85 12.58 5.54 18.96 14.06 7.08 4.27 169.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.64 1.64 1.54 1.51 1.48 12.25%
Adjusted Per Share Value based on latest NOSH - 134,827
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 78.79 53.36 24.29 92.50 66.28 41.78 21.07 141.11%
EPS 5.21 3.37 1.49 5.35 3.69 1.86 1.12 178.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.4717 0.4405 0.4481 0.4012 0.3943 0.3873 16.45%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.87 0.855 0.82 0.78 0.77 0.76 0.76 -
P/RPS 0.31 0.43 0.91 0.23 0.30 0.47 0.94 -52.29%
P/EPS 4.62 6.80 14.80 3.98 5.43 10.67 17.82 -59.37%
EY 21.67 14.71 6.76 25.11 18.41 9.37 5.61 146.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.48 0.50 0.50 0.51 -2.63%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 02/01/13 27/09/12 29/06/12 29/03/12 01/12/11 -
Price 1.26 0.82 0.86 0.83 0.77 0.80 0.75 -
P/RPS 0.44 0.41 0.95 0.25 0.30 0.50 0.93 -39.31%
P/EPS 6.68 6.52 15.52 4.24 5.43 11.23 17.58 -47.56%
EY 14.96 15.34 6.44 23.60 18.41 8.90 5.69 90.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.52 0.51 0.50 0.53 0.51 25.87%

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