[ASTRO.] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
10-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 9.51%
YoY- 101.78%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 2,012,532 1,973,473 1,945,122 1,892,960 1,716,344 1,673,694 1,629,050 15.09%
PBT 259,058 235,693 234,900 261,472 203,278 164,789 188,066 23.72%
Tax -30,307 -56,013 -74,464 -102,244 -57,882 -54,217 -81,810 -48.32%
NP 228,751 179,680 160,436 159,228 145,396 110,572 106,256 66.49%
-
NP to SH 228,751 187,184 167,604 159,228 145,396 110,572 106,256 66.49%
-
Tax Rate 11.70% 23.77% 31.70% 39.10% 28.47% 32.90% 43.50% -
Total Cost 1,783,781 1,793,793 1,784,686 1,733,732 1,570,948 1,563,122 1,522,794 11.09%
-
Net Worth 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 40.47%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 96,275 38,462 57,661 - 47,953 - - -
Div Payout % 42.09% 20.55% 34.40% - 32.98% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 40.47%
NOSH 1,925,513 1,923,123 1,922,064 1,923,043 1,918,135 1,919,652 1,917,978 0.26%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 11.37% 9.10% 8.25% 8.41% 8.47% 6.61% 6.52% -
ROE 12.77% 14.97% 14.06% 13.35% 9.36% 10.11% 9.89% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 104.52 102.62 101.20 98.44 89.48 87.19 84.94 14.78%
EPS 11.88 9.73 8.72 8.28 7.58 5.76 5.54 66.06%
DPS 5.00 2.00 3.00 0.00 2.50 0.00 0.00 -
NAPS 0.93 0.65 0.62 0.62 0.81 0.57 0.56 40.10%
Adjusted Per Share Value based on latest NOSH - 1,923,043
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 103.91 101.90 100.43 97.74 88.62 86.42 84.11 15.09%
EPS 11.81 9.66 8.65 8.22 7.51 5.71 5.49 66.40%
DPS 4.97 1.99 2.98 0.00 2.48 0.00 0.00 -
NAPS 0.9246 0.6454 0.6153 0.6156 0.8022 0.565 0.5546 40.46%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 4.92 5.50 5.75 5.20 5.50 5.20 4.58 -
P/RPS 4.71 5.36 5.68 5.28 6.15 5.96 5.39 -8.57%
P/EPS 41.41 56.51 65.94 62.80 72.56 90.28 82.67 -36.84%
EY 2.41 1.77 1.52 1.59 1.38 1.11 1.21 58.10%
DY 1.02 0.36 0.52 0.00 0.45 0.00 0.00 -
P/NAPS 5.29 8.46 9.27 8.39 6.79 9.12 8.18 -25.15%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 10/09/04 -
Price 4.78 5.30 5.55 5.35 5.45 5.50 4.58 -
P/RPS 4.57 5.16 5.48 5.44 6.09 6.31 5.39 -10.39%
P/EPS 40.24 54.45 63.65 64.61 71.90 95.49 82.67 -38.04%
EY 2.49 1.84 1.57 1.55 1.39 1.05 1.21 61.57%
DY 1.05 0.38 0.54 0.00 0.46 0.00 0.00 -
P/NAPS 5.14 8.15 8.95 8.63 6.73 9.65 8.18 -26.57%

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