[ASTRO.] QoQ 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- 134.01%
YoY- 83.32%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 507,544 499,321 473,240 461,073 440,746 423,455 391,070 18.92%
PBT 59,320 52,082 65,368 86,955 29,559 54,799 39,234 31.63%
Tax -4,778 -10,079 -25,561 -17,219 242 -21,399 -19,506 -60.75%
NP 54,542 42,003 39,807 69,736 29,801 33,400 19,728 96.61%
-
NP to SH 56,586 43,995 39,807 69,736 29,801 33,400 19,728 101.48%
-
Tax Rate 8.05% 19.35% 39.10% 19.80% -0.82% 39.05% 49.72% -
Total Cost 453,002 457,318 433,433 391,337 410,945 390,055 371,342 14.12%
-
Net Worth 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 12.10%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - 28,817 - 48,037 - - - -
Div Payout % - 65.50% - 68.88% - - - -
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 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 12.10%
NOSH 1,924,693 1,921,179 1,923,043 1,921,485 1,922,645 1,919,540 1,915,339 0.32%
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 10.75% 8.41% 8.41% 15.12% 6.76% 7.89% 5.04% -
ROE 4.52% 3.69% 3.34% 4.48% 2.72% 3.11% 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 26.37 25.99 24.61 24.00 22.92 22.06 20.42 18.53%
EPS 2.94 2.29 2.07 3.63 1.55 1.74 1.03 100.83%
DPS 0.00 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 26.21 25.78 24.43 23.81 22.76 21.86 20.19 18.94%
EPS 2.92 2.27 2.06 3.60 1.54 1.72 1.02 101.22%
DPS 0.00 1.49 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.646 0.615 0.6156 0.8036 0.5658 0.555 0.5439 12.11%
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 20.86 22.12 21.13 22.92 22.68 20.76 25.47 -12.43%
P/EPS 187.07 251.09 251.21 151.55 335.48 263.22 504.85 -48.31%
EY 0.53 0.40 0.40 0.66 0.30 0.38 0.20 91.15%
DY 0.00 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 20.10 21.35 21.74 22.71 23.99 20.76 22.63 -7.57%
P/EPS 180.27 242.36 258.45 150.17 354.84 263.22 448.54 -45.44%
EY 0.55 0.41 0.39 0.67 0.28 0.38 0.22 83.89%
DY 0.00 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