[ASTRO.] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
11-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 31.49%
YoY- 1092.85%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 1,973,473 1,945,122 1,892,960 1,716,344 1,673,694 1,629,050 1,564,280 16.70%
PBT 235,693 234,900 261,472 203,278 164,789 188,066 156,936 31.04%
Tax -56,013 -74,464 -102,244 -57,882 -54,217 -81,810 -78,024 -19.77%
NP 179,680 160,436 159,228 145,396 110,572 106,256 78,912 72.81%
-
NP to SH 187,184 167,604 159,228 145,396 110,572 106,256 78,912 77.58%
-
Tax Rate 23.77% 31.70% 39.10% 28.47% 32.90% 43.50% 49.72% -
Total Cost 1,793,793 1,784,686 1,733,732 1,570,948 1,563,122 1,522,794 1,485,368 13.36%
-
Net Worth 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 1,053,436 12.04%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 38,462 57,661 - 47,953 - - - -
Div Payout % 20.55% 34.40% - 32.98% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 1,053,436 12.04%
NOSH 1,923,123 1,922,064 1,923,043 1,918,135 1,919,652 1,917,978 1,915,339 0.27%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 9.10% 8.25% 8.41% 8.47% 6.61% 6.52% 5.04% -
ROE 14.97% 14.06% 13.35% 9.36% 10.11% 9.89% 7.49% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 102.62 101.20 98.44 89.48 87.19 84.94 81.67 16.39%
EPS 9.73 8.72 8.28 7.58 5.76 5.54 4.12 77.06%
DPS 2.00 3.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.62 0.81 0.57 0.56 0.55 11.74%
Adjusted Per Share Value based on latest NOSH - 1,921,485
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 101.90 100.43 97.74 88.62 86.42 84.11 80.77 16.70%
EPS 9.66 8.65 8.22 7.51 5.71 5.49 4.07 77.65%
DPS 1.99 2.98 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.6454 0.6153 0.6156 0.8022 0.565 0.5546 0.5439 12.04%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 5.50 5.75 5.20 5.50 5.20 4.58 5.20 -
P/RPS 5.36 5.68 5.28 6.15 5.96 5.39 6.37 -10.84%
P/EPS 56.51 65.94 62.80 72.56 90.28 82.67 126.21 -41.38%
EY 1.77 1.52 1.59 1.38 1.11 1.21 0.79 70.97%
DY 0.36 0.52 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 8.46 9.27 8.39 6.79 9.12 8.18 9.45 -7.09%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 10/09/04 18/06/04 -
Price 5.30 5.55 5.35 5.45 5.50 4.58 4.62 -
P/RPS 5.16 5.48 5.44 6.09 6.31 5.39 5.66 -5.96%
P/EPS 54.45 63.65 64.61 71.90 95.49 82.67 112.14 -38.14%
EY 1.84 1.57 1.55 1.39 1.05 1.21 0.89 62.07%
DY 0.38 0.54 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 8.15 8.95 8.63 6.73 9.65 8.18 8.40 -1.98%

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