[ASTINO] YoY Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[ASTINO] ASTINO BHD
Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 28.88%
YoY- 100.74%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 244,929 233,685 262,296 205,053 168,104 140,896 137,326 10.11%
PBT 24,215 7,677 24,720 17,361 8,394 10,244 13,641 10.03%
Tax -4,962 -2,162 -5,818 -4,104 -1,790 -2,050 -3,463 6.17%
NP 19,253 5,515 18,902 13,257 6,604 8,194 10,178 11.20%
-
NP to SH 19,253 5,515 18,902 13,257 6,604 8,194 10,178 11.20%
-
Tax Rate 20.49% 28.16% 23.54% 23.64% 21.32% 20.01% 25.39% -
Total Cost 225,676 228,170 243,394 191,796 161,500 132,702 127,148 10.02%
-
Net Worth 160,961 142,695 125,928 109,739 98,491 95,171 87,041 10.78%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - 6,306 - - - -
Div Payout % - - - 47.57% - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 160,961 142,695 125,928 109,739 98,491 95,171 87,041 10.78%
NOSH 127,747 128,554 127,200 126,137 126,271 116,062 116,054 1.61%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.86% 2.36% 7.21% 6.47% 3.93% 5.82% 7.41% -
ROE 11.96% 3.86% 15.01% 12.08% 6.71% 8.61% 11.69% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 191.73 181.78 206.21 162.56 133.13 121.40 118.33 8.37%
EPS 15.08 4.29 14.86 10.51 5.23 7.06 8.77 9.44%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.26 1.11 0.99 0.87 0.78 0.82 0.75 9.02%
Adjusted Per Share Value based on latest NOSH - 126,425
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 49.64 47.36 53.16 41.56 34.07 28.56 27.83 10.12%
EPS 3.90 1.12 3.83 2.69 1.34 1.66 2.06 11.21%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.3262 0.2892 0.2552 0.2224 0.1996 0.1929 0.1764 10.78%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.64 0.44 0.64 0.76 0.53 0.75 0.95 -
P/RPS 0.33 0.24 0.31 0.47 0.40 0.62 0.80 -13.71%
P/EPS 4.25 10.26 4.31 7.23 10.13 10.62 10.83 -14.42%
EY 23.55 9.75 23.22 13.83 9.87 9.41 9.23 16.88%
DY 0.00 0.00 0.00 6.58 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.65 0.87 0.68 0.91 1.27 -14.10%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 26/06/09 30/06/08 25/06/07 27/06/06 20/06/05 14/06/04 -
Price 0.59 0.44 0.59 0.88 0.51 0.72 0.88 -
P/RPS 0.31 0.24 0.29 0.54 0.38 0.59 0.74 -13.49%
P/EPS 3.91 10.26 3.97 8.37 9.75 10.20 10.03 -14.52%
EY 25.54 9.75 25.19 11.94 10.25 9.81 9.97 16.96%
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.60 1.01 0.65 0.88 1.17 -14.09%

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