[ASTINO] YoY Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -4.06%
YoY- 161.63%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Revenue 526,574 412,306 385,992 323,928 309,100 309,100 338,168 9.25%
PBT 40,694 22,416 22,854 31,012 12,854 12,854 23,492 11.60%
Tax -7,424 -4,066 -6,042 -6,738 -3,576 -3,576 -5,592 5.82%
NP 33,270 18,350 16,812 24,274 9,278 9,278 17,900 13.18%
-
NP to SH 33,270 18,350 16,812 24,274 9,278 9,278 17,900 13.18%
-
Tax Rate 18.24% 18.14% 26.44% 21.73% 27.82% 27.82% 23.80% -
Total Cost 493,304 393,956 369,180 299,654 299,822 299,822 320,268 9.01%
-
Net Worth 232,731 194,547 172,908 156,976 141,747 0 118,907 14.35%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Net Worth 232,731 194,547 172,908 156,976 141,747 0 118,907 14.35%
NOSH 132,233 128,839 133,006 127,623 128,861 128,861 127,857 0.67%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
NP Margin 6.32% 4.45% 4.36% 7.49% 3.00% 3.00% 5.29% -
ROE 14.30% 9.43% 9.72% 15.46% 6.55% 0.00% 15.05% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
RPS 398.21 320.02 290.21 253.82 239.87 239.87 264.49 8.51%
EPS 25.16 14.16 12.64 19.02 7.20 7.20 14.00 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.51 1.30 1.23 1.10 0.00 0.93 13.59%
Adjusted Per Share Value based on latest NOSH - 127,653
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
RPS 106.72 83.56 78.23 65.65 62.65 62.65 68.54 9.24%
EPS 6.74 3.72 3.41 4.92 1.88 1.88 3.63 13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4717 0.3943 0.3504 0.3181 0.2873 0.00 0.241 14.35%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 31/12/08 30/01/09 31/01/08 -
Price 0.855 0.76 0.64 0.53 0.41 0.41 0.62 -
P/RPS 0.21 0.24 0.22 0.21 0.17 0.17 0.23 -1.80%
P/EPS 3.40 5.34 5.06 2.79 5.69 5.69 4.43 -5.14%
EY 29.43 18.74 19.75 35.89 17.56 17.56 22.58 5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.49 0.43 0.37 0.00 0.67 -6.05%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 01/01/09 31/01/09 31/01/08 CAGR
Date 29/03/13 29/03/12 29/03/11 29/03/10 27/03/09 - 31/03/08 -
Price 0.82 0.80 0.64 0.56 0.39 0.00 0.58 -
P/RPS 0.21 0.25 0.22 0.22 0.16 0.00 0.22 -0.92%
P/EPS 3.26 5.62 5.06 2.94 5.42 0.00 4.14 -4.66%
EY 30.68 17.80 19.75 33.96 18.46 0.00 24.14 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.49 0.46 0.35 0.00 0.62 -5.38%

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