[ASTRO.] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
03-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 4.06%
YoY- 420.8%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 1,945,122 1,892,960 1,716,344 1,673,694 1,629,050 1,564,280 1,418,771 23.43%
PBT 234,900 261,472 203,278 164,789 188,066 156,936 22,475 378.71%
Tax -74,464 -102,244 -57,882 -54,217 -81,810 -78,024 -10,286 274.67%
NP 160,436 159,228 145,396 110,572 106,256 78,912 12,189 458.34%
-
NP to SH 167,604 159,228 145,396 110,572 106,256 78,912 12,189 474.87%
-
Tax Rate 31.70% 39.10% 28.47% 32.90% 43.50% 49.72% 45.77% -
Total Cost 1,784,686 1,733,732 1,570,948 1,563,122 1,522,794 1,485,368 1,406,582 17.21%
-
Net Worth 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 1,053,436 747,961 36.45%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 57,661 - 47,953 - - - - -
Div Payout % 34.40% - 32.98% - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 1,053,436 747,961 36.45%
NOSH 1,922,064 1,923,043 1,918,135 1,919,652 1,917,978 1,915,339 1,385,113 24.43%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 8.25% 8.41% 8.47% 6.61% 6.52% 5.04% 0.86% -
ROE 14.06% 13.35% 9.36% 10.11% 9.89% 7.49% 1.63% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 101.20 98.44 89.48 87.19 84.94 81.67 102.43 -0.80%
EPS 8.72 8.28 7.58 5.76 5.54 4.12 0.88 361.98%
DPS 3.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.81 0.57 0.56 0.55 0.54 9.65%
Adjusted Per Share Value based on latest NOSH - 1,922,645
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 100.43 97.74 88.62 86.42 84.11 80.77 73.26 23.42%
EPS 8.65 8.22 7.51 5.71 5.49 4.07 0.63 474.30%
DPS 2.98 0.00 2.48 0.00 0.00 0.00 0.00 -
NAPS 0.6153 0.6156 0.8022 0.565 0.5546 0.5439 0.3862 36.44%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 5.75 5.20 5.50 5.20 4.58 5.20 4.30 -
P/RPS 5.68 5.28 6.15 5.96 5.39 6.37 4.20 22.31%
P/EPS 65.94 62.80 72.56 90.28 82.67 126.21 488.64 -73.72%
EY 1.52 1.59 1.38 1.11 1.21 0.79 0.20 287.03%
DY 0.52 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 9.27 8.39 6.79 9.12 8.18 9.45 7.96 10.70%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 08/09/05 10/06/05 11/03/05 03/12/04 10/09/04 18/06/04 23/03/04 -
Price 5.55 5.35 5.45 5.50 4.58 4.62 4.84 -
P/RPS 5.48 5.44 6.09 6.31 5.39 5.66 4.73 10.31%
P/EPS 63.65 64.61 71.90 95.49 82.67 112.14 550.00 -76.28%
EY 1.57 1.55 1.39 1.05 1.21 0.89 0.18 324.28%
DY 0.54 0.00 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 8.95 8.63 6.73 9.65 8.18 8.40 8.96 -0.07%

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