[ASTRO.] QoQ Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
11-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 75.33%
YoY- 1092.85%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 1,480,105 972,561 473,240 1,716,344 1,255,271 814,525 391,070 142.27%
PBT 176,770 117,450 65,368 203,278 123,592 94,033 39,234 172.04%
Tax -42,010 -37,232 -25,561 -57,882 -40,663 -40,905 -19,506 66.53%
NP 134,760 80,218 39,807 145,396 82,929 53,128 19,728 258.75%
-
NP to SH 140,388 83,802 39,807 145,396 82,929 53,128 19,728 268.64%
-
Tax Rate 23.77% 31.70% 39.10% 28.47% 32.90% 43.50% 49.72% -
Total Cost 1,345,345 892,343 433,433 1,570,948 1,172,342 761,397 371,342 135.33%
-
Net Worth 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 1,053,436 12.04%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 28,846 28,830 - 47,953 - - - -
Div Payout % 20.55% 34.40% - 32.98% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 1,074,067 1,053,436 12.04%
NOSH 1,923,123 1,922,064 1,923,043 1,918,135 1,919,652 1,917,978 1,915,339 0.27%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 9.10% 8.25% 8.41% 8.47% 6.61% 6.52% 5.04% -
ROE 11.23% 7.03% 3.34% 9.36% 7.58% 4.95% 1.87% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 76.96 50.60 24.61 89.48 65.39 42.47 20.42 141.59%
EPS 7.30 4.36 2.07 7.58 4.32 2.77 1.03 267.65%
DPS 1.50 1.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.62 0.81 0.57 0.56 0.55 11.74%
Adjusted Per Share Value based on latest NOSH - 1,921,485
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 76.42 50.22 24.43 88.62 64.81 42.06 20.19 142.28%
EPS 7.25 4.33 2.06 7.51 4.28 2.74 1.02 268.36%
DPS 1.49 1.49 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.6454 0.6153 0.6156 0.8022 0.565 0.5546 0.5439 12.04%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 5.50 5.75 5.20 5.50 5.20 4.58 5.20 -
P/RPS 7.15 11.36 21.13 6.15 7.95 10.78 25.47 -57.02%
P/EPS 75.34 131.88 251.21 72.56 120.37 165.34 504.85 -71.76%
EY 1.33 0.76 0.40 1.38 0.83 0.60 0.20 252.41%
DY 0.27 0.26 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 8.46 9.27 8.39 6.79 9.12 8.18 9.45 -7.09%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 10/09/04 18/06/04 -
Price 5.30 5.55 5.35 5.45 5.50 4.58 4.62 -
P/RPS 6.89 10.97 21.74 6.09 8.41 10.78 22.63 -54.64%
P/EPS 72.60 127.29 258.45 71.90 127.31 165.34 448.54 -70.20%
EY 1.38 0.79 0.39 1.39 0.79 0.60 0.22 238.98%
DY 0.28 0.27 0.00 0.46 0.00 0.00 0.00 -
P/NAPS 8.15 8.95 8.63 6.73 9.65 8.18 8.40 -1.98%

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