[ASTRO.] QoQ Annualized Quarter Result on 31-Jan-2007 [#4]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

21-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jan-2007 [#4]

Profit Trend

QoQ- -48.04%

YoY- -29.87%

Quarter Report

Q4 FY07 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Annualized Quarter Result
Revenue	2,522,220	2,424,456	2,331,804	2,224,302	2,194,572	2,184,200	2,092,064	13.23%
YoY %	4.03%	3.97%	4.83%	1.35%	0.47%	4.40%	-	-
Horiz. %	120.56%	115.89%	111.46%	106.32%	104.90%	104.40%	100.00%	-
PBT	158,813	76,892	247,412	280,411	416,473	430,280	472,540	-51.56%
YoY %	106.54%	-68.92%	-11.77%	-32.67%	-3.21%	-8.94%	-	-
Horiz. %	33.61%	16.27%	52.36%	59.34%	88.13%	91.06%	100.00%	-
Tax	-149,272	-131,848	-126,588	-129,151	-116,025	-111,182	-118,336	16.69%
YoY %	-13.22%	-4.16%	1.98%	-11.31%	-4.36%	6.05%	-	-
Horiz. %	126.14%	111.42%	106.97%	109.14%	98.05%	93.95%	100.00%	-
NP	9,541	-54,956	120,824	151,260	300,448	319,098	354,204	-90.95%
YoY %	117.36%	-145.48%	-20.12%	-49.66%	-5.84%	-9.91%	-	-
Horiz. %	2.69%	-15.52%	34.11%	42.70%	84.82%	90.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,704	-44,476	127,772	160,428	308,754	327,040	361,920	-87.58%
YoY %	135.31%	-134.81%	-20.36%	-48.04%	-5.59%	-9.64%	-	-
Horiz. %	4.34%	-12.29%	35.30%	44.33%	85.31%	90.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	93.99%	171.47%	51.16%	46.06%	27.86%	25.84%	25.04%	-
YoY %	-45.19%	235.16%	11.07%	65.33%	7.82%	3.19%	-	-
Horiz. %	375.36%	684.78%	204.31%	183.95%	111.26%	103.19%	100.00%	-
Total Cost	2,512,678	2,479,412	2,210,980	2,073,042	1,894,124	1,865,102	1,737,860	27.77%
YoY %	1.34%	12.14%	6.65%	9.45%	1.56%	7.32%	-	-
Horiz. %	144.58%	142.67%	127.22%	119.29%	108.99%	107.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,718,429	1,721,027	1,839,142	1,831,810	1,908,828	1,870,452	1,886,604	-6.01%
YoY %	-0.15%	-6.42%	0.40%	-4.03%	2.05%	-0.86%	-	-
Horiz. %	91.09%	91.22%	97.48%	97.10%	101.18%	99.14%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	128,721	77,349	-	134,975	51,416	77,132	-	-
YoY %	66.42%	0.00%	-	162.52%	-33.34%	0.00%	-	-
Horiz. %	166.88%	100.28%	-	174.99%	66.66%	100.00%	-	-
Div Payout %	819.67%	0.00%	-	84.13%	16.65%	23.58%	-	-
YoY %	0.00%	0.00%	-	405.29%	-29.39%	0.00%	-	-
Horiz. %	3,476.12%	0.00%	-	356.79%	70.61%	100.00%	-	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	1,718,429	1,721,027	1,839,142	1,831,810	1,908,828	1,870,452	1,886,604	-6.01%
YoY %	-0.15%	-6.42%	0.40%	-4.03%	2.05%	-0.86%	-	-
Horiz. %	91.09%	91.22%	97.48%	97.10%	101.18%	99.14%	100.00%	-
NOSH	1,930,819	1,933,739	1,935,939	1,928,221	1,928,109	1,928,301	1,925,106	0.19%
YoY %	-0.15%	-0.11%	0.40%	0.01%	-0.01%	0.17%	-	-
Horiz. %	100.30%	100.45%	100.56%	100.16%	100.16%	100.17%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	0.38%	-2.27%	5.18%	6.80%	13.69%	14.61%	16.93%	-
YoY %	116.74%	-143.82%	-23.82%	-50.33%	-6.30%	-13.70%	-	-
Horiz. %	2.24%	-13.41%	30.60%	40.17%	80.86%	86.30%	100.00%	-
ROE	0.91%	-2.58%	6.95%	8.76%	16.18%	17.48%	19.18%	-
YoY %	135.27%	-137.12%	-20.66%	-45.86%	-7.44%	-8.86%	-	-
Horiz. %	4.74%	-13.45%	36.24%	45.67%	84.36%	91.14%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	130.63	125.38	120.45	115.36	113.82	113.27	108.67	13.01%
YoY %	4.19%	4.09%	4.41%	1.35%	0.49%	4.23%	-	-
Horiz. %	120.21%	115.38%	110.84%	106.16%	104.74%	104.23%	100.00%	-
EPS	0.81	-2.30	6.60	8.32	16.01	16.96	18.80	-87.63%
YoY %	135.22%	-134.85%	-20.67%	-48.03%	-5.60%	-9.79%	-	-
Horiz. %	4.31%	-12.23%	35.11%	44.26%	85.16%	90.21%	100.00%	-
DPS	6.67	4.00	0.00	7.00	2.67	4.00	0.00	-
YoY %	66.75%	0.00%	0.00%	162.17%	-33.25%	0.00%	-	-
Horiz. %	166.75%	100.00%	0.00%	175.00%	66.75%	100.00%	-	-
NAPS	0.89	0.89	0.95	0.95	0.99	0.97	0.98	-6.20%
YoY %	0.00%	-6.32%	0.00%	-4.04%	2.06%	-1.02%	-	-
Horiz. %	90.82%	90.82%	96.94%	96.94%	101.02%	98.98%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,097
RPS	130.23	125.18	120.40	114.85	113.31	112.78	108.02	13.23%
YoY %	4.03%	3.97%	4.83%	1.36%	0.47%	4.41%	-	-
Horiz. %	120.56%	115.89%	111.46%	106.32%	104.90%	104.41%	100.00%	-
EPS	0.81	-2.30	6.60	8.28	15.94	16.89	18.69	-87.59%
YoY %	135.22%	-134.85%	-20.29%	-48.06%	-5.62%	-9.63%	-	-
Horiz. %	4.33%	-12.31%	35.31%	44.30%	85.29%	90.37%	100.00%	-
DPS	6.65	3.99	0.00	6.97	2.65	3.98	0.00	-
YoY %	66.67%	0.00%	0.00%	163.02%	-33.42%	0.00%	-	-
Horiz. %	167.09%	100.25%	0.00%	175.13%	66.58%	100.00%	-	-
NAPS	0.8873	0.8886	0.9496	0.9458	0.9856	0.9658	0.9741	-6.01%
YoY %	-0.15%	-6.42%	0.40%	-4.04%	2.05%	-0.85%	-	-
Horiz. %	91.09%	91.22%	97.48%	97.09%	101.18%	99.15%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	3.38	3.88	5.05	5.40	4.98	4.70	4.58	-
P/RPS	2.59	3.09	4.19	4.68	4.38	4.15	4.21	-27.60%
YoY %	-16.18%	-26.25%	-10.47%	6.85%	5.54%	-1.43%	-	-
Horiz. %	61.52%	73.40%	99.52%	111.16%	104.04%	98.57%	100.00%	-
P/EPS	415.57	-168.70	76.52	64.90	31.10	27.71	24.36	559.27%
YoY %	346.34%	-320.47%	17.90%	108.68%	12.23%	13.75%	-	-
Horiz. %	1,705.95%	-692.53%	314.12%	266.42%	127.67%	113.75%	100.00%	-
EY	0.24	-0.59	1.31	1.54	3.22	3.61	4.10	-84.84%
YoY %	140.68%	-145.04%	-14.94%	-52.17%	-10.80%	-11.95%	-	-
Horiz. %	5.85%	-14.39%	31.95%	37.56%	78.54%	88.05%	100.00%	-
DY	1.97	1.03	0.00	1.30	0.54	0.85	0.00	-
YoY %	91.26%	0.00%	0.00%	140.74%	-36.47%	0.00%	-	-
Horiz. %	231.76%	121.18%	0.00%	152.94%	63.53%	100.00%	-	-
P/NAPS	3.80	4.36	5.32	5.68	5.03	4.85	4.67	-12.80%
YoY %	-12.84%	-18.05%	-6.34%	12.92%	3.71%	3.85%	-	-
Horiz. %	81.37%	93.36%	113.92%	121.63%	107.71%	103.85%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	07/12/07	13/09/07	27/06/07	21/03/07	08/12/06	08/09/06	20/06/06	-
Price	3.38	3.46	4.64	4.98	5.60	4.76	4.58	-
P/RPS	2.59	2.76	3.85	4.32	4.92	4.20	4.21	-27.60%
YoY %	-6.16%	-28.31%	-10.88%	-12.20%	17.14%	-0.24%	-	-
Horiz. %	61.52%	65.56%	91.45%	102.61%	116.86%	99.76%	100.00%	-
P/EPS	415.57	-150.43	70.30	59.86	34.97	28.07	24.36	559.27%
YoY %	376.25%	-313.98%	17.44%	71.18%	24.58%	15.23%	-	-
Horiz. %	1,705.95%	-617.53%	288.59%	245.73%	143.56%	115.23%	100.00%	-
EY	0.24	-0.66	1.42	1.67	2.86	3.56	4.10	-84.84%
YoY %	136.36%	-146.48%	-14.97%	-41.61%	-19.66%	-13.17%	-	-
Horiz. %	5.85%	-16.10%	34.63%	40.73%	69.76%	86.83%	100.00%	-
DY	1.97	1.16	0.00	1.41	0.48	0.84	0.00	-
YoY %	69.83%	0.00%	0.00%	193.75%	-42.86%	0.00%	-	-
Horiz. %	234.52%	138.10%	0.00%	167.86%	57.14%	100.00%	-	-
P/NAPS	3.80	3.89	4.88	5.24	5.66	4.91	4.67	-12.80%
YoY %	-2.31%	-20.29%	-6.87%	-7.42%	15.27%	5.14%	-	-
Horiz. %	81.37%	83.30%	104.50%	112.21%	121.20%	105.14%	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