[ASTRO.] QoQ 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- -42.92%
YoY- 101.78%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 532,427 507,544 499,321 473,240 461,073 440,746 423,455 16.44%
PBT 82,288 59,320 52,082 65,368 86,955 29,559 54,799 31.03%
Tax 6,075 -4,778 -10,079 -25,561 -17,219 242 -21,399 -
NP 88,363 54,542 42,003 39,807 69,736 29,801 33,400 90.94%
-
NP to SH 88,363 56,586 43,995 39,807 69,736 29,801 33,400 90.94%
-
Tax Rate -7.38% 8.05% 19.35% 39.10% 19.80% -0.82% 39.05% -
Total Cost 444,064 453,002 457,318 433,433 391,337 410,945 390,055 9.00%
-
Net Worth 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 40.37%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 67,379 - 28,817 - 48,037 - - -
Div Payout % 76.25% - 65.50% - 68.88% - - -
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 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 40.37%
NOSH 1,925,119 1,924,693 1,921,179 1,923,043 1,921,485 1,922,645 1,919,540 0.19%
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 16.60% 10.75% 8.41% 8.41% 15.12% 6.76% 7.89% -
ROE 4.94% 4.52% 3.69% 3.34% 4.48% 2.72% 3.11% -
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 27.66 26.37 25.99 24.61 24.00 22.92 22.06 16.23%
EPS 4.59 2.94 2.29 2.07 3.63 1.55 1.74 90.57%
DPS 3.50 0.00 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 27.49 26.21 25.78 24.43 23.81 22.76 21.86 16.45%
EPS 4.56 2.92 2.27 2.06 3.60 1.54 1.72 91.21%
DPS 3.48 0.00 1.49 0.00 2.48 0.00 0.00 -
NAPS 0.9244 0.646 0.615 0.6156 0.8036 0.5658 0.555 40.38%
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 17.79 20.86 22.12 21.13 22.92 22.68 20.76 -9.75%
P/EPS 107.19 187.07 251.09 251.21 151.55 335.48 263.22 -44.96%
EY 0.93 0.53 0.40 0.40 0.66 0.30 0.38 81.31%
DY 0.71 0.00 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 17.28 20.10 21.35 21.74 22.71 23.99 20.76 -11.48%
P/EPS 104.14 180.27 242.36 258.45 150.17 354.84 263.22 -46.01%
EY 0.96 0.55 0.41 0.39 0.67 0.28 0.38 85.17%
DY 0.73 0.00 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