[ASTRO.] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
08-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -9.64%
YoY- 95.13%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 2,331,804 2,224,302 2,194,572 2,184,200 2,092,064 2,012,532 1,973,473 11.79%
PBT 247,412 280,411 416,473 430,280 472,540 259,058 235,693 3.29%
Tax -126,588 -129,151 -116,025 -111,182 -118,336 -30,307 -56,013 72.47%
NP 120,824 151,260 300,448 319,098 354,204 228,751 179,680 -23.30%
-
NP to SH 127,772 160,428 308,754 327,040 361,920 228,751 187,184 -22.52%
-
Tax Rate 51.16% 46.06% 27.86% 25.84% 25.04% 11.70% 23.77% -
Total Cost 2,210,980 2,073,042 1,894,124 1,865,102 1,737,860 1,783,781 1,793,793 15.00%
-
Net Worth 1,839,142 1,831,810 1,908,828 1,870,452 1,886,604 1,790,727 1,250,030 29.45%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 134,975 51,416 77,132 - 96,275 38,462 -
Div Payout % - 84.13% 16.65% 23.58% - 42.09% 20.55% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,839,142 1,831,810 1,908,828 1,870,452 1,886,604 1,790,727 1,250,030 29.45%
NOSH 1,935,939 1,928,221 1,928,109 1,928,301 1,925,106 1,925,513 1,923,123 0.44%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 5.18% 6.80% 13.69% 14.61% 16.93% 11.37% 9.10% -
ROE 6.95% 8.76% 16.18% 17.48% 19.18% 12.77% 14.97% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 120.45 115.36 113.82 113.27 108.67 104.52 102.62 11.30%
EPS 6.60 8.32 16.01 16.96 18.80 11.88 9.73 -22.85%
DPS 0.00 7.00 2.67 4.00 0.00 5.00 2.00 -
NAPS 0.95 0.95 0.99 0.97 0.98 0.93 0.65 28.87%
Adjusted Per Share Value based on latest NOSH - 1,927,150
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 120.40 114.85 113.31 112.78 108.02 103.91 101.90 11.79%
EPS 6.60 8.28 15.94 16.89 18.69 11.81 9.66 -22.48%
DPS 0.00 6.97 2.65 3.98 0.00 4.97 1.99 -
NAPS 0.9496 0.9458 0.9856 0.9658 0.9741 0.9246 0.6454 29.45%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 5.05 5.40 4.98 4.70 4.58 4.92 5.50 -
P/RPS 4.19 4.68 4.38 4.15 4.21 4.71 5.36 -15.17%
P/EPS 76.52 64.90 31.10 27.71 24.36 41.41 56.51 22.46%
EY 1.31 1.54 3.22 3.61 4.10 2.41 1.77 -18.22%
DY 0.00 1.30 0.54 0.85 0.00 1.02 0.36 -
P/NAPS 5.32 5.68 5.03 4.85 4.67 5.29 8.46 -26.66%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 21/03/07 08/12/06 08/09/06 20/06/06 21/03/06 01/12/05 -
Price 4.64 4.98 5.60 4.76 4.58 4.78 5.30 -
P/RPS 3.85 4.32 4.92 4.20 4.21 4.57 5.16 -17.78%
P/EPS 70.30 59.86 34.97 28.07 24.36 40.24 54.45 18.62%
EY 1.42 1.67 2.86 3.56 4.10 2.49 1.84 -15.90%
DY 0.00 1.41 0.48 0.84 0.00 1.05 0.38 -
P/NAPS 4.88 5.24 5.66 4.91 4.67 5.14 8.15 -29.02%

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