[ASTRO.] QoQ Quarter Result on 30-Apr-2009 [#1]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

12-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

30-Apr-2009 [#1]

Profit Trend

QoQ- 219.57%

YoY- 1423.03%

Quarter Report

Q1 FY10 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Quarter Result
Revenue	879,186	863,487	763,744	751,902	774,534	744,541	742,525	11.88%
YoY %	1.82%	13.06%	1.57%	-2.92%	4.03%	0.27%	-	-
Horiz. %	118.40%	116.29%	102.86%	101.26%	104.31%	100.27%	100.00%	-
PBT	99,941	195,689	65,363	69,824	19,693	-212,373	-218,385	-
YoY %	-48.93%	199.39%	-6.39%	254.56%	109.27%	2.75%	-	-
Horiz. %	-45.76%	-89.61%	-29.93%	-31.97%	-9.02%	97.25%	100.00%	-
Tax	-62,368	-62,607	-37,572	-35,293	-48,565	-38,408	-29,171	65.73%
YoY %	0.38%	-66.63%	-6.46%	27.33%	-26.45%	-31.67%	-	-
Horiz. %	213.80%	214.62%	128.80%	120.99%	166.48%	131.67%	100.00%	-
NP	37,573	133,082	27,791	34,531	-28,872	-250,781	-247,556	-
YoY %	-71.77%	378.87%	-19.52%	219.60%	88.49%	-1.30%	-	-
Horiz. %	-15.18%	-53.76%	-11.23%	-13.95%	11.66%	101.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,573	133,082	27,791	34,531	-28,880	-250,371	-247,326	-
YoY %	-71.77%	378.87%	-19.52%	219.57%	88.47%	-1.23%	-	-
Horiz. %	-15.19%	-53.81%	-11.24%	-13.96%	11.68%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.40%	31.99%	57.48%	50.55%	246.61%	-	-	-
YoY %	95.06%	-44.35%	13.71%	-79.50%	0.00%	-	-	-
Horiz. %	25.30%	12.97%	23.31%	20.50%	100.00%	-	-	-
Total Cost	841,613	730,405	735,953	717,371	803,406	995,322	990,081	-10.23%
YoY %	15.23%	-0.75%	2.59%	-10.71%	-19.28%	0.53%	-	-
Horiz. %	85.00%	73.77%	74.33%	72.46%	81.15%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	890,906	870,449	771,972	834,175	794,684	928,016	1,256,934	-20.45%
YoY %	2.35%	12.76%	-7.46%	4.97%	-14.37%	-26.17%	-	-
Horiz. %	70.88%	69.25%	61.42%	66.37%	63.22%	73.83%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	9,683	48,358	48,248	48,498	48,456	48,334	48,343	-65.66%
YoY %	-79.98%	0.23%	-0.52%	0.09%	0.25%	-0.02%	-	-
Horiz. %	20.03%	100.03%	99.80%	100.32%	100.23%	99.98%	100.00%	-
Div Payout %	25.77%	36.34%	173.61%	140.45%	0.00%	0.00%	0.00%	-
YoY %	-29.09%	-79.07%	23.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	18.35%	25.87%	123.61%	100.00%	-	-	-	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	890,906	870,449	771,972	834,175	794,684	928,016	1,256,934	-20.45%
YoY %	2.35%	12.76%	-7.46%	4.97%	-14.37%	-26.17%	-	-
Horiz. %	70.88%	69.25%	61.42%	66.37%	63.22%	73.83%	100.00%	-
NOSH	1,936,752	1,934,331	1,929,930	1,939,943	1,938,255	1,933,366	1,933,745	0.10%
YoY %	0.13%	0.23%	-0.52%	0.09%	0.25%	-0.02%	-	-
Horiz. %	100.16%	100.03%	99.80%	100.32%	100.23%	99.98%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	4.27%	15.41%	3.64%	4.59%	-3.73%	-33.68%	-33.34%	-
YoY %	-72.29%	323.35%	-20.70%	223.06%	88.93%	-1.02%	-	-
Horiz. %	-12.81%	-46.22%	-10.92%	-13.77%	11.19%	101.02%	100.00%	-
ROE	4.22%	15.29%	3.60%	4.14%	-3.63%	-26.98%	-19.68%	-
YoY %	-72.40%	324.72%	-13.04%	214.05%	86.55%	-37.09%	-	-
Horiz. %	-21.44%	-77.69%	-18.29%	-21.04%	18.45%	137.09%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	45.39	44.64	39.57	38.76	39.96	38.51	38.40	11.76%
YoY %	1.68%	12.81%	2.09%	-3.00%	3.77%	0.29%	-	-
Horiz. %	118.20%	116.25%	103.05%	100.94%	104.06%	100.29%	100.00%	-
EPS	1.94	6.88	1.44	1.78	-1.49	-12.95	-12.79	-
YoY %	-71.80%	377.78%	-19.10%	219.46%	88.49%	-1.25%	-	-
Horiz. %	-15.17%	-53.79%	-11.26%	-13.92%	11.65%	101.25%	100.00%	-
DPS	0.50	2.50	2.50	2.50	2.50	2.50	2.50	-65.70%
YoY %	-80.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.46	0.45	0.40	0.43	0.41	0.48	0.65	-20.53%
YoY %	2.22%	12.50%	-6.98%	4.88%	-14.58%	-26.15%	-	-
Horiz. %	70.77%	69.23%	61.54%	66.15%	63.08%	73.85%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,939,943
RPS	45.39	44.58	39.43	38.82	39.99	38.44	38.34	11.87%
YoY %	1.82%	13.06%	1.57%	-2.93%	4.03%	0.26%	-	-
Horiz. %	118.39%	116.28%	102.84%	101.25%	104.30%	100.26%	100.00%	-
EPS	1.94	6.87	1.43	1.78	-1.49	-12.93	-12.77	-
YoY %	-71.76%	380.42%	-19.66%	219.46%	88.48%	-1.25%	-	-
Horiz. %	-15.19%	-53.80%	-11.20%	-13.94%	11.67%	101.25%	100.00%	-
DPS	0.50	2.50	2.49	2.50	2.50	2.50	2.50	-65.70%
YoY %	-80.00%	0.40%	-0.40%	0.00%	0.00%	0.00%	-	-
Horiz. %	20.00%	100.00%	99.60%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.46	0.4494	0.3986	0.4307	0.4103	0.4792	0.649	-20.45%
YoY %	2.36%	12.74%	-7.45%	4.97%	-14.38%	-26.16%	-	-
Horiz. %	70.88%	69.24%	61.42%	66.36%	63.22%	73.84%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	3.20	3.32	3.46	2.55	2.14	2.11	3.32	-
P/RPS	7.05	7.44	8.74	6.58	5.36	5.48	8.65	-12.71%
YoY %	-5.24%	-14.87%	32.83%	22.76%	-2.19%	-36.65%	-	-
Horiz. %	81.50%	86.01%	101.04%	76.07%	61.97%	63.35%	100.00%	-
P/EPS	164.95	48.26	240.28	143.26	-143.62	-16.29	-25.96	-
YoY %	241.79%	-79.92%	67.72%	199.75%	-781.65%	37.25%	-	-
Horiz. %	-635.40%	-185.90%	-925.58%	-551.85%	553.24%	62.75%	100.00%	-
EY	0.61	2.07	0.42	0.70	-0.70	-6.14	-3.85	-
YoY %	-70.53%	392.86%	-40.00%	200.00%	88.60%	-59.48%	-	-
Horiz. %	-15.84%	-53.77%	-10.91%	-18.18%	18.18%	159.48%	100.00%	-
DY	0.16	0.75	0.72	0.98	1.17	1.18	0.75	-64.19%
YoY %	-78.67%	4.17%	-26.53%	-16.24%	-0.85%	57.33%	-	-
Horiz. %	21.33%	100.00%	96.00%	130.67%	156.00%	157.33%	100.00%	-
P/NAPS	6.96	7.38	8.65	5.93	5.22	4.40	5.11	22.80%
YoY %	-5.69%	-14.68%	45.87%	13.60%	18.64%	-13.89%	-	-
Horiz. %	136.20%	144.42%	169.28%	116.05%	102.15%	86.11%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	09/12/09	10/09/09	12/06/09	17/03/09	16/12/08	11/09/08	-
Price	4.26	3.24	3.65	3.24	1.88	2.22	3.20	-
P/RPS	9.38	7.26	9.22	8.36	4.70	5.76	8.33	8.21%
YoY %	29.20%	-21.26%	10.29%	77.87%	-18.40%	-30.85%	-	-
Horiz. %	112.61%	87.15%	110.68%	100.36%	56.42%	69.15%	100.00%	-
P/EPS	219.59	47.09	253.47	182.02	-126.17	-17.14	-25.02	-
YoY %	366.32%	-81.42%	39.25%	244.27%	-636.11%	31.49%	-	-
Horiz. %	-877.66%	-188.21%	-1,013.07%	-727.50%	504.28%	68.51%	100.00%	-
EY	0.46	2.12	0.39	0.55	-0.79	-5.83	-4.00	-
YoY %	-78.30%	443.59%	-29.09%	169.62%	86.45%	-45.75%	-	-
Horiz. %	-11.50%	-53.00%	-9.75%	-13.75%	19.75%	145.75%	100.00%	-
DY	0.12	0.77	0.68	0.77	1.33	1.13	0.78	-71.19%
YoY %	-84.42%	13.24%	-11.69%	-42.11%	17.70%	44.87%	-	-
Horiz. %	15.38%	98.72%	87.18%	98.72%	170.51%	144.87%	100.00%	-
P/NAPS	9.26	7.20	9.13	7.53	4.59	4.63	4.92	52.26%
YoY %	28.61%	-21.14%	21.25%	64.05%	-0.86%	-5.89%	-	-
Horiz. %	188.21%	146.34%	185.57%	153.05%	93.29%	94.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos