[ASTRO.] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
10-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -72.62%
YoY- 101.78%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 2,012,532 1,480,105 972,561 473,240 1,716,344 1,255,271 814,525 82.46%
PBT 259,058 176,770 117,450 65,368 203,278 123,592 94,033 96.15%
Tax -30,307 -42,010 -37,232 -25,561 -57,882 -40,663 -40,905 -18.07%
NP 228,751 134,760 80,218 39,807 145,396 82,929 53,128 163.96%
-
NP to SH 228,751 140,388 83,802 39,807 145,396 82,929 53,128 163.96%
-
Tax Rate 11.70% 23.77% 31.70% 39.10% 28.47% 32.90% 43.50% -
Total Cost 1,783,781 1,345,345 892,343 433,433 1,570,948 1,172,342 761,397 76.12%
-
Net Worth 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 40.47%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 96,275 28,846 28,830 - 47,953 - - -
Div Payout % 42.09% 20.55% 34.40% - 32.98% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 40.47%
NOSH 1,925,513 1,923,123 1,922,064 1,923,043 1,918,135 1,919,652 1,917,978 0.26%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 11.37% 9.10% 8.25% 8.41% 8.47% 6.61% 6.52% -
ROE 12.77% 11.23% 7.03% 3.34% 9.36% 7.58% 4.95% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 104.52 76.96 50.60 24.61 89.48 65.39 42.47 81.98%
EPS 11.88 7.30 4.36 2.07 7.58 4.32 2.77 163.27%
DPS 5.00 1.50 1.50 0.00 2.50 0.00 0.00 -
NAPS 0.93 0.65 0.62 0.62 0.81 0.57 0.56 40.10%
Adjusted Per Share Value based on latest NOSH - 1,923,043
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 103.91 76.42 50.22 24.43 88.62 64.81 42.06 82.44%
EPS 11.81 7.25 4.33 2.06 7.51 4.28 2.74 164.14%
DPS 4.97 1.49 1.49 0.00 2.48 0.00 0.00 -
NAPS 0.9246 0.6454 0.6153 0.6156 0.8022 0.565 0.5546 40.46%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 4.92 5.50 5.75 5.20 5.50 5.20 4.58 -
P/RPS 4.71 7.15 11.36 21.13 6.15 7.95 10.78 -42.33%
P/EPS 41.41 75.34 131.88 251.21 72.56 120.37 165.34 -60.16%
EY 2.41 1.33 0.76 0.40 1.38 0.83 0.60 152.04%
DY 1.02 0.27 0.26 0.00 0.45 0.00 0.00 -
P/NAPS 5.29 8.46 9.27 8.39 6.79 9.12 8.18 -25.15%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 10/09/04 -
Price 4.78 5.30 5.55 5.35 5.45 5.50 4.58 -
P/RPS 4.57 6.89 10.97 21.74 6.09 8.41 10.78 -43.47%
P/EPS 40.24 72.60 127.29 258.45 71.90 127.31 165.34 -60.91%
EY 2.49 1.38 0.79 0.39 1.39 0.79 0.60 157.57%
DY 1.05 0.28 0.27 0.00 0.46 0.00 0.00 -
P/NAPS 5.14 8.15 8.95 8.63 6.73 9.65 8.18 -26.57%

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