[ASTRO.] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

20-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

30-Apr-2006 [#1]

Profit Trend

QoQ- 58.22%

YoY- 127.3%

Quarter Report

Q1 FY07 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Annualized Quarter Result
Revenue	2,224,302	2,194,572	2,184,200	2,092,064	2,012,532	1,973,473	1,945,122	9.32%
YoY %	1.35%	0.47%	4.40%	3.95%	1.98%	1.46%	-	-
Horiz. %	114.35%	112.82%	112.29%	107.55%	103.47%	101.46%	100.00%	-
PBT	280,411	416,473	430,280	472,540	259,058	235,693	234,900	12.49%
YoY %	-32.67%	-3.21%	-8.94%	82.41%	9.91%	0.34%	-	-
Horiz. %	119.37%	177.30%	183.18%	201.17%	110.28%	100.34%	100.00%	-
Tax	-129,151	-116,025	-111,182	-118,336	-30,307	-56,013	-74,464	44.21%
YoY %	-11.31%	-4.36%	6.05%	-290.46%	45.89%	24.78%	-	-
Horiz. %	173.44%	155.81%	149.31%	158.92%	40.70%	75.22%	100.00%	-
NP	151,260	300,448	319,098	354,204	228,751	179,680	160,436	-3.83%
YoY %	-49.66%	-5.84%	-9.91%	54.84%	27.31%	11.99%	-	-
Horiz. %	94.28%	187.27%	198.89%	220.78%	142.58%	111.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,428	308,754	327,040	361,920	228,751	187,184	167,604	-2.86%
YoY %	-48.04%	-5.59%	-9.64%	58.22%	22.21%	11.68%	-	-
Horiz. %	95.72%	184.22%	195.13%	215.94%	136.48%	111.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.06%	27.86%	25.84%	25.04%	11.70%	23.77%	31.70%	-
YoY %	65.33%	7.82%	3.19%	114.02%	-50.78%	-25.02%	-	-
Horiz. %	145.30%	87.89%	81.51%	78.99%	36.91%	74.98%	100.00%	-
Total Cost	2,073,042	1,894,124	1,865,102	1,737,860	1,783,781	1,793,793	1,784,686	10.47%
YoY %	9.45%	1.56%	7.32%	-2.57%	-0.56%	0.51%	-	-
Horiz. %	116.16%	106.13%	104.51%	97.38%	99.95%	100.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,831,810	1,908,828	1,870,452	1,886,604	1,790,727	1,250,030	1,191,679	33.08%
YoY %	-4.03%	2.05%	-0.86%	5.35%	43.25%	4.90%	-	-
Horiz. %	153.72%	160.18%	156.96%	158.31%	150.27%	104.90%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	134,975	51,416	77,132	-	96,275	38,462	57,661	76.02%
YoY %	162.52%	-33.34%	0.00%	-	150.31%	-33.30%	-	-
Horiz. %	234.08%	89.17%	133.77%	-	166.97%	66.70%	100.00%	-
Div Payout %	84.13%	16.65%	23.58%	-	42.09%	20.55%	34.40%	-
YoY %	405.29%	-29.39%	0.00%	-	104.82%	-40.26%	-	-
Horiz. %	244.56%	48.40%	68.55%	-	122.35%	59.74%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	1,831,810	1,908,828	1,870,452	1,886,604	1,790,727	1,250,030	1,191,679	33.08%
YoY %	-4.03%	2.05%	-0.86%	5.35%	43.25%	4.90%	-	-
Horiz. %	153.72%	160.18%	156.96%	158.31%	150.27%	104.90%	100.00%	-
NOSH	1,928,221	1,928,109	1,928,301	1,925,106	1,925,513	1,923,123	1,922,064	0.21%
YoY %	0.01%	-0.01%	0.17%	-0.02%	0.12%	0.06%	-	-
Horiz. %	100.32%	100.31%	100.32%	100.16%	100.18%	100.06%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	6.80%	13.69%	14.61%	16.93%	11.37%	9.10%	8.25%	-
YoY %	-50.33%	-6.30%	-13.70%	48.90%	24.95%	10.30%	-	-
Horiz. %	82.42%	165.94%	177.09%	205.21%	137.82%	110.30%	100.00%	-
ROE	8.76%	16.18%	17.48%	19.18%	12.77%	14.97%	14.06%	-
YoY %	-45.86%	-7.44%	-8.86%	50.20%	-14.70%	6.47%	-	-
Horiz. %	62.30%	115.08%	124.32%	136.42%	90.83%	106.47%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	115.36	113.82	113.27	108.67	104.52	102.62	101.20	9.09%
YoY %	1.35%	0.49%	4.23%	3.97%	1.85%	1.40%	-	-
Horiz. %	113.99%	112.47%	111.93%	107.38%	103.28%	101.40%	100.00%	-
EPS	8.32	16.01	16.96	18.80	11.88	9.73	8.72	-3.07%
YoY %	-48.03%	-5.60%	-9.79%	58.25%	22.10%	11.58%	-	-
Horiz. %	95.41%	183.60%	194.50%	215.60%	136.24%	111.58%	100.00%	-
DPS	7.00	2.67	4.00	0.00	5.00	2.00	3.00	75.64%
YoY %	162.17%	-33.25%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	233.33%	89.00%	133.33%	0.00%	166.67%	66.67%	100.00%	-
NAPS	0.95	0.99	0.97	0.98	0.93	0.65	0.62	32.80%
YoY %	-4.04%	2.06%	-1.02%	5.38%	43.08%	4.84%	-	-
Horiz. %	153.23%	159.68%	156.45%	158.06%	150.00%	104.84%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,925,106
RPS	114.85	113.31	112.78	108.02	103.91	101.90	100.43	9.32%
YoY %	1.36%	0.47%	4.41%	3.96%	1.97%	1.46%	-	-
Horiz. %	114.36%	112.82%	112.30%	107.56%	103.47%	101.46%	100.00%	-
EPS	8.28	15.94	16.89	18.69	11.81	9.66	8.65	-2.86%
YoY %	-48.06%	-5.62%	-9.63%	58.26%	22.26%	11.68%	-	-
Horiz. %	95.72%	184.28%	195.26%	216.07%	136.53%	111.68%	100.00%	-
DPS	6.97	2.65	3.98	0.00	4.97	1.99	2.98	75.92%
YoY %	163.02%	-33.42%	0.00%	0.00%	149.75%	-33.22%	-	-
Horiz. %	233.89%	88.93%	133.56%	0.00%	166.78%	66.78%	100.00%	-
NAPS	0.9458	0.9856	0.9658	0.9741	0.9246	0.6454	0.6153	33.08%
YoY %	-4.04%	2.05%	-0.85%	5.35%	43.26%	4.89%	-	-
Horiz. %	153.71%	160.18%	156.96%	158.31%	150.27%	104.89%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	5.40	4.98	4.70	4.58	4.92	5.50	5.75	-
P/RPS	4.68	4.38	4.15	4.21	4.71	5.36	5.68	-12.08%
YoY %	6.85%	5.54%	-1.43%	-10.62%	-12.13%	-5.63%	-	-
Horiz. %	82.39%	77.11%	73.06%	74.12%	82.92%	94.37%	100.00%	-
P/EPS	64.90	31.10	27.71	24.36	41.41	56.51	65.94	-1.05%
YoY %	108.68%	12.23%	13.75%	-41.17%	-26.72%	-14.30%	-	-
Horiz. %	98.42%	47.16%	42.02%	36.94%	62.80%	85.70%	100.00%	-
EY	1.54	3.22	3.61	4.10	2.41	1.77	1.52	0.87%
YoY %	-52.17%	-10.80%	-11.95%	70.12%	36.16%	16.45%	-	-
Horiz. %	101.32%	211.84%	237.50%	269.74%	158.55%	116.45%	100.00%	-
DY	1.30	0.54	0.85	0.00	1.02	0.36	0.52	83.89%
YoY %	140.74%	-36.47%	0.00%	0.00%	183.33%	-30.77%	-	-
Horiz. %	250.00%	103.85%	163.46%	0.00%	196.15%	69.23%	100.00%	-
P/NAPS	5.68	5.03	4.85	4.67	5.29	8.46	9.27	-27.79%
YoY %	12.92%	3.71%	3.85%	-11.72%	-37.47%	-8.74%	-	-
Horiz. %	61.27%	54.26%	52.32%	50.38%	57.07%	91.26%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	21/03/07	08/12/06	08/09/06	20/06/06	21/03/06	01/12/05	08/09/05	-
Price	4.98	5.60	4.76	4.58	4.78	5.30	5.55	-
P/RPS	4.32	4.92	4.20	4.21	4.57	5.16	5.48	-14.62%
YoY %	-12.20%	17.14%	-0.24%	-7.88%	-11.43%	-5.84%	-	-
Horiz. %	78.83%	89.78%	76.64%	76.82%	83.39%	94.16%	100.00%	-
P/EPS	59.86	34.97	28.07	24.36	40.24	54.45	63.65	-3.99%
YoY %	71.18%	24.58%	15.23%	-39.46%	-26.10%	-14.45%	-	-
Horiz. %	94.05%	54.94%	44.10%	38.27%	63.22%	85.55%	100.00%	-
EY	1.67	2.86	3.56	4.10	2.49	1.84	1.57	4.19%
YoY %	-41.61%	-19.66%	-13.17%	64.66%	35.33%	17.20%	-	-
Horiz. %	106.37%	182.17%	226.75%	261.15%	158.60%	117.20%	100.00%	-
DY	1.41	0.48	0.84	0.00	1.05	0.38	0.54	89.28%
YoY %	193.75%	-42.86%	0.00%	0.00%	176.32%	-29.63%	-	-
Horiz. %	261.11%	88.89%	155.56%	0.00%	194.44%	70.37%	100.00%	-
P/NAPS	5.24	5.66	4.91	4.67	5.14	8.15	8.95	-29.94%
YoY %	-7.42%	15.27%	5.14%	-9.14%	-36.93%	-8.94%	-	-
Horiz. %	58.55%	63.24%	54.86%	52.18%	57.43%	91.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos