[ASTRO.] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 5.26%
YoY- 57.74%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 2,092,064 2,012,532 1,973,473 1,945,122 1,892,960 1,716,344 1,673,694 16.08%
PBT 472,540 259,058 235,693 234,900 261,472 203,278 164,789 102.22%
Tax -118,336 -30,307 -56,013 -74,464 -102,244 -57,882 -54,217 68.50%
NP 354,204 228,751 179,680 160,436 159,228 145,396 110,572 117.77%
-
NP to SH 361,920 228,751 187,184 167,604 159,228 145,396 110,572 120.93%
-
Tax Rate 25.04% 11.70% 23.77% 31.70% 39.10% 28.47% 32.90% -
Total Cost 1,737,860 1,783,781 1,793,793 1,784,686 1,733,732 1,570,948 1,563,122 7.34%
-
Net Worth 1,886,604 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 43.93%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 96,275 38,462 57,661 - 47,953 - -
Div Payout % - 42.09% 20.55% 34.40% - 32.98% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,886,604 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 43.93%
NOSH 1,925,106 1,925,513 1,923,123 1,922,064 1,923,043 1,918,135 1,919,652 0.18%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 16.93% 11.37% 9.10% 8.25% 8.41% 8.47% 6.61% -
ROE 19.18% 12.77% 14.97% 14.06% 13.35% 9.36% 10.11% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 108.67 104.52 102.62 101.20 98.44 89.48 87.19 15.86%
EPS 18.80 11.88 9.73 8.72 8.28 7.58 5.76 120.51%
DPS 0.00 5.00 2.00 3.00 0.00 2.50 0.00 -
NAPS 0.98 0.93 0.65 0.62 0.62 0.81 0.57 43.65%
Adjusted Per Share Value based on latest NOSH - 1,921,179
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 108.02 103.91 101.90 100.43 97.74 88.62 86.42 16.08%
EPS 18.69 11.81 9.66 8.65 8.22 7.51 5.71 120.93%
DPS 0.00 4.97 1.99 2.98 0.00 2.48 0.00 -
NAPS 0.9741 0.9246 0.6454 0.6153 0.6156 0.8022 0.565 43.92%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.58 4.92 5.50 5.75 5.20 5.50 5.20 -
P/RPS 4.21 4.71 5.36 5.68 5.28 6.15 5.96 -20.73%
P/EPS 24.36 41.41 56.51 65.94 62.80 72.56 90.28 -58.34%
EY 4.10 2.41 1.77 1.52 1.59 1.38 1.11 139.52%
DY 0.00 1.02 0.36 0.52 0.00 0.45 0.00 -
P/NAPS 4.67 5.29 8.46 9.27 8.39 6.79 9.12 -36.07%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 -
Price 4.58 4.78 5.30 5.55 5.35 5.45 5.50 -
P/RPS 4.21 4.57 5.16 5.48 5.44 6.09 6.31 -23.70%
P/EPS 24.36 40.24 54.45 63.65 64.61 71.90 95.49 -59.87%
EY 4.10 2.49 1.84 1.57 1.55 1.39 1.05 148.58%
DY 0.00 1.05 0.38 0.54 0.00 0.46 0.00 -
P/NAPS 4.67 5.14 8.15 8.95 8.63 6.73 9.65 -38.44%

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