[ASTRO.] QoQ Cumulative Quarter Result on 31-Jul-2008 [#2]

Announcement Date
11-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -9476.09%
YoY- -1023.91%
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 751,902 2,971,460 2,196,927 1,452,386 709,861 2,601,698 1,891,665 -45.97%
PBT 69,824 -372,373 -392,065 -179,693 38,692 136,631 119,110 -29.97%
Tax -35,293 -158,079 -109,515 -71,106 -41,935 -148,501 -111,954 -53.71%
NP 34,531 -530,452 -501,580 -250,799 -3,243 -11,870 7,156 185.83%
-
NP to SH 34,531 -529,187 -500,307 -249,936 -2,610 -6,158 11,778 104.97%
-
Tax Rate 50.55% - - - 108.38% 108.69% 93.99% -
Total Cost 717,371 3,501,912 2,698,507 1,703,185 713,104 2,613,568 1,884,509 -47.50%
-
Net Worth 834,175 793,006 928,285 1,257,417 1,626,230 1,616,474 1,718,429 -38.26%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 48,498 193,416 145,044 96,724 50,192 192,437 96,540 -36.83%
Div Payout % 140.45% 0.00% 0.00% 0.00% 0.00% 0.00% 819.67% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 834,175 793,006 928,285 1,257,417 1,626,230 1,616,474 1,718,429 -38.26%
NOSH 1,939,943 1,934,162 1,933,927 1,934,489 2,007,692 1,924,375 1,930,819 0.31%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 4.59% -17.85% -22.83% -17.27% -0.46% -0.46% 0.38% -
ROE 4.14% -66.73% -53.90% -19.88% -0.16% -0.38% 0.69% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 38.76 153.63 113.60 75.08 35.36 135.20 97.97 -46.13%
EPS 1.78 -27.36 -25.87 -12.92 -0.13 -0.32 0.61 104.33%
DPS 2.50 10.00 7.50 5.00 2.50 10.00 5.00 -37.03%
NAPS 0.43 0.41 0.48 0.65 0.81 0.84 0.89 -38.45%
Adjusted Per Share Value based on latest NOSH - 1,933,745
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 38.82 153.42 113.43 74.99 36.65 134.33 97.67 -45.97%
EPS 1.78 -27.32 -25.83 -12.90 -0.13 -0.32 0.61 104.33%
DPS 2.50 9.99 7.49 4.99 2.59 9.94 4.98 -36.86%
NAPS 0.4307 0.4095 0.4793 0.6492 0.8397 0.8346 0.8873 -38.26%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.55 2.14 2.11 3.32 3.50 3.82 3.38 -
P/RPS 6.58 1.39 1.86 4.42 9.90 2.83 3.45 53.85%
P/EPS 143.26 -7.82 -8.16 -25.70 -2,692.31 -1,193.75 554.10 -59.44%
EY 0.70 -12.79 -12.26 -3.89 -0.04 -0.08 0.18 147.50%
DY 0.98 4.67 3.55 1.51 0.71 2.62 1.48 -24.04%
P/NAPS 5.93 5.22 4.40 5.11 4.32 4.55 3.80 34.57%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 12/06/09 17/03/09 16/12/08 11/09/08 19/06/08 19/03/08 07/12/07 -
Price 3.24 1.88 2.22 3.20 3.34 3.40 3.38 -
P/RPS 8.36 1.22 1.95 4.26 9.45 2.51 3.45 80.50%
P/EPS 182.02 -6.87 -8.58 -24.77 -2,569.23 -1,062.50 554.10 -52.42%
EY 0.55 -14.55 -11.65 -4.04 -0.04 -0.09 0.18 110.71%
DY 0.77 5.32 3.38 1.56 0.75 2.94 1.48 -35.33%
P/NAPS 7.53 4.59 4.63 4.92 4.12 4.05 3.80 57.82%

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