[ASTINO] QoQ TTM Result on 31-Oct-2009 [#1]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 58.76%
YoY- -51.86%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 334,835 331,120 327,290 311,879 310,404 306,224 330,816 0.81%
PBT 27,367 29,333 21,892 16,241 9,814 9,400 19,271 26.42%
Tax -6,740 -6,485 -5,266 -3,745 -1,943 -2,185 -5,167 19.44%
NP 20,627 22,848 16,626 12,496 7,871 7,215 14,104 28.93%
-
NP to SH 20,627 22,848 16,626 12,496 7,871 7,215 14,104 28.93%
-
Tax Rate 24.63% 22.11% 24.05% 23.06% 19.80% 23.24% 26.81% -
Total Cost 314,208 308,272 310,664 299,383 302,533 299,009 316,712 -0.52%
-
Net Worth 160,738 160,939 157,013 151,839 146,892 142,994 0 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - 3,961 -
Div Payout % - - - - - - 28.09% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 160,738 160,939 157,013 151,839 146,892 142,994 0 -
NOSH 127,570 127,729 127,653 127,595 128,853 128,823 128,787 -0.63%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 6.16% 6.90% 5.08% 4.01% 2.54% 2.36% 4.26% -
ROE 12.83% 14.20% 10.59% 8.23% 5.36% 5.05% 0.00% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 262.47 259.23 256.39 244.43 240.90 237.71 256.87 1.45%
EPS 16.17 17.89 13.02 9.79 6.11 5.60 10.95 29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
NAPS 1.26 1.26 1.23 1.19 1.14 1.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,595
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 67.86 67.11 66.33 63.21 62.91 62.06 67.05 0.80%
EPS 4.18 4.63 3.37 2.53 1.60 1.46 2.86 28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.3258 0.3262 0.3182 0.3077 0.2977 0.2898 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.65 0.64 0.53 0.54 0.51 0.44 0.41 -
P/RPS 0.25 0.25 0.21 0.22 0.21 0.19 0.16 34.76%
P/EPS 4.02 3.58 4.07 5.51 8.35 7.86 3.74 4.94%
EY 24.88 27.95 24.57 18.14 11.98 12.73 26.71 -4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 0.52 0.51 0.43 0.45 0.45 0.40 0.00 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 29/06/10 29/03/10 - - - - -
Price 0.66 0.59 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.23 0.22 0.00 0.00 0.00 0.00 -
P/EPS 4.08 3.30 4.30 0.00 0.00 0.00 0.00 -
EY 24.50 30.32 23.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.46 0.00 0.00 0.00 0.00 -

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