[ASTRO.] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 22.21%
YoY- 57.33%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 2,194,572 2,184,200 2,092,064 2,012,532 1,973,473 1,945,122 1,892,960 10.32%
PBT 416,473 430,280 472,540 259,058 235,693 234,900 261,472 36.27%
Tax -116,025 -111,182 -118,336 -30,307 -56,013 -74,464 -102,244 8.77%
NP 300,448 319,098 354,204 228,751 179,680 160,436 159,228 52.52%
-
NP to SH 308,754 327,040 361,920 228,751 187,184 167,604 159,228 55.31%
-
Tax Rate 27.86% 25.84% 25.04% 11.70% 23.77% 31.70% 39.10% -
Total Cost 1,894,124 1,865,102 1,737,860 1,783,781 1,793,793 1,784,686 1,733,732 6.05%
-
Net Worth 1,908,828 1,870,452 1,886,604 1,790,727 1,250,030 1,191,679 1,192,287 36.73%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 51,416 77,132 - 96,275 38,462 57,661 - -
Div Payout % 16.65% 23.58% - 42.09% 20.55% 34.40% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 1,908,828 1,870,452 1,886,604 1,790,727 1,250,030 1,191,679 1,192,287 36.73%
NOSH 1,928,109 1,928,301 1,925,106 1,925,513 1,923,123 1,922,064 1,923,043 0.17%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 13.69% 14.61% 16.93% 11.37% 9.10% 8.25% 8.41% -
ROE 16.18% 17.48% 19.18% 12.77% 14.97% 14.06% 13.35% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 113.82 113.27 108.67 104.52 102.62 101.20 98.44 10.13%
EPS 16.01 16.96 18.80 11.88 9.73 8.72 8.28 55.01%
DPS 2.67 4.00 0.00 5.00 2.00 3.00 0.00 -
NAPS 0.99 0.97 0.98 0.93 0.65 0.62 0.62 36.49%
Adjusted Per Share Value based on latest NOSH - 1,925,119
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 113.31 112.78 108.02 103.91 101.90 100.43 97.74 10.32%
EPS 15.94 16.89 18.69 11.81 9.66 8.65 8.22 55.31%
DPS 2.65 3.98 0.00 4.97 1.99 2.98 0.00 -
NAPS 0.9856 0.9658 0.9741 0.9246 0.6454 0.6153 0.6156 36.74%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 4.98 4.70 4.58 4.92 5.50 5.75 5.20 -
P/RPS 4.38 4.15 4.21 4.71 5.36 5.68 5.28 -11.68%
P/EPS 31.10 27.71 24.36 41.41 56.51 65.94 62.80 -37.32%
EY 3.22 3.61 4.10 2.41 1.77 1.52 1.59 59.86%
DY 0.54 0.85 0.00 1.02 0.36 0.52 0.00 -
P/NAPS 5.03 4.85 4.67 5.29 8.46 9.27 8.39 -28.83%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 08/12/06 08/09/06 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 -
Price 5.60 4.76 4.58 4.78 5.30 5.55 5.35 -
P/RPS 4.92 4.20 4.21 4.57 5.16 5.48 5.44 -6.46%
P/EPS 34.97 28.07 24.36 40.24 54.45 63.65 64.61 -33.51%
EY 2.86 3.56 4.10 2.49 1.84 1.57 1.55 50.26%
DY 0.48 0.84 0.00 1.05 0.38 0.54 0.00 -
P/NAPS 5.66 4.91 4.67 5.14 8.15 8.95 8.63 -24.45%

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