[ASTRO.] QoQ Cumulative 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- 56.09%
YoY- 420.8%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 972,561 473,240 1,716,344 1,255,271 814,525 391,070 1,418,771 -22.27%
PBT 117,450 65,368 203,278 123,592 94,033 39,234 22,475 201.44%
Tax -37,232 -25,561 -57,882 -40,663 -40,905 -19,506 -10,286 135.93%
NP 80,218 39,807 145,396 82,929 53,128 19,728 12,189 251.58%
-
NP to SH 83,802 39,807 145,396 82,929 53,128 19,728 12,189 261.99%
-
Tax Rate 31.70% 39.10% 28.47% 32.90% 43.50% 49.72% 45.77% -
Total Cost 892,343 433,433 1,570,948 1,172,342 761,397 371,342 1,406,582 -26.18%
-
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 28,830 - 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 7.03% 3.34% 9.36% 7.58% 4.95% 1.87% 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 50.60 24.61 89.48 65.39 42.47 20.42 102.43 -37.53%
EPS 4.36 2.07 7.58 4.32 2.77 1.03 0.88 190.91%
DPS 1.50 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 50.22 24.43 88.62 64.81 42.06 20.19 73.26 -22.27%
EPS 4.33 2.06 7.51 4.28 2.74 1.02 0.63 261.91%
DPS 1.49 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 11.36 21.13 6.15 7.95 10.78 25.47 4.20 94.24%
P/EPS 131.88 251.21 72.56 120.37 165.34 504.85 488.64 -58.27%
EY 0.76 0.40 1.38 0.83 0.60 0.20 0.20 143.71%
DY 0.26 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 10.97 21.74 6.09 8.41 10.78 22.63 4.73 75.30%
P/EPS 127.29 258.45 71.90 127.31 165.34 448.54 550.00 -62.33%
EY 0.79 0.39 1.39 0.79 0.60 0.22 0.18 168.30%
DY 0.27 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