[ASTINO] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -0.64%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 273,993 252,047 243,685 216,740 200,402 195,470 189,533 27.76%
PBT 22,165 17,607 13,692 10,429 9,990 10,518 12,279 48.09%
Tax -5,610 -4,561 -3,348 -2,004 -1,511 -1,707 -2,264 82.81%
NP 16,555 13,046 10,344 8,425 8,479 8,811 10,015 39.67%
-
NP to SH 16,555 13,046 10,344 8,425 8,479 8,811 10,015 39.67%
-
Tax Rate 25.31% 25.90% 24.45% 19.22% 15.13% 16.23% 18.44% -
Total Cost 257,438 239,001 233,341 208,315 191,923 186,659 179,518 27.08%
-
Net Worth 108,128 103,124 101,081 98,679 96,161 94,877 92,960 10.57%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 108,128 103,124 101,081 98,679 96,161 94,877 92,960 10.57%
NOSH 125,731 125,761 126,351 126,512 126,527 126,502 127,342 -0.84%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 6.04% 5.18% 4.24% 3.89% 4.23% 4.51% 5.28% -
ROE 15.31% 12.65% 10.23% 8.54% 8.82% 9.29% 10.77% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 217.92 200.42 192.86 171.32 158.39 154.52 148.84 28.84%
EPS 13.17 10.37 8.19 6.66 6.70 6.97 7.86 40.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.80 0.78 0.76 0.75 0.73 11.51%
Adjusted Per Share Value based on latest NOSH - 126,512
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 55.53 51.08 49.39 43.93 40.62 39.62 38.41 27.77%
EPS 3.36 2.64 2.10 1.71 1.72 1.79 2.03 39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2191 0.209 0.2049 0.20 0.1949 0.1923 0.1884 10.55%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.64 0.48 0.49 0.53 0.47 0.50 0.64 -
P/RPS 0.29 0.24 0.25 0.31 0.30 0.32 0.43 -23.04%
P/EPS 4.86 4.63 5.99 7.96 7.01 7.18 8.14 -29.02%
EY 20.57 21.61 16.71 12.56 14.26 13.93 12.29 40.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.61 0.68 0.62 0.67 0.88 -10.88%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 30/11/06 29/09/06 27/06/06 24/03/06 16/12/05 30/09/05 -
Price 0.62 0.49 0.48 0.51 0.51 0.46 0.53 -
P/RPS 0.28 0.24 0.25 0.30 0.32 0.30 0.36 -15.38%
P/EPS 4.71 4.72 5.86 7.66 7.61 6.60 6.74 -21.20%
EY 21.24 21.17 17.06 13.06 13.14 15.14 14.84 26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.60 0.65 0.67 0.61 0.73 -0.91%

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