[ASTRO.] QoQ 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- -10.78%
YoY- 453.2%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 499,321 473,240 461,073 440,746 423,455 391,070 396,392 16.65%
PBT 52,082 65,368 86,955 29,559 54,799 39,234 39,933 19.39%
Tax -10,079 -25,561 -17,219 242 -21,399 -19,506 -1,893 205.22%
NP 42,003 39,807 69,736 29,801 33,400 19,728 38,040 6.83%
-
NP to SH 43,995 39,807 69,736 29,801 33,400 19,728 38,040 10.19%
-
Tax Rate 19.35% 39.10% 19.80% -0.82% 39.05% 49.72% 4.74% -
Total Cost 457,318 433,433 391,337 410,945 390,055 371,342 358,352 17.67%
-
Net Worth 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 10.02%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 28,817 - 48,037 - - - - -
Div Payout % 65.50% - 68.88% - - - - -
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 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 10.02%
NOSH 1,921,179 1,923,043 1,921,485 1,922,645 1,919,540 1,915,339 1,911,557 0.33%
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 8.41% 8.41% 15.12% 6.76% 7.89% 5.04% 9.60% -
ROE 3.69% 3.34% 4.48% 2.72% 3.11% 1.87% 3.69% -
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 25.99 24.61 24.00 22.92 22.06 20.42 20.74 16.24%
EPS 2.29 2.07 3.63 1.55 1.74 1.03 1.99 9.82%
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 25.78 24.43 23.81 22.76 21.86 20.19 20.47 16.63%
EPS 2.27 2.06 3.60 1.54 1.72 1.02 1.96 10.29%
DPS 1.49 0.00 2.48 0.00 0.00 0.00 0.00 -
NAPS 0.615 0.6156 0.8036 0.5658 0.555 0.5439 0.533 10.01%
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 22.12 21.13 22.92 22.68 20.76 25.47 20.74 4.39%
P/EPS 251.09 251.21 151.55 335.48 263.22 504.85 216.08 10.53%
EY 0.40 0.40 0.66 0.30 0.38 0.20 0.46 -8.90%
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 21.35 21.74 22.71 23.99 20.76 22.63 23.34 -5.77%
P/EPS 242.36 258.45 150.17 354.84 263.22 448.54 243.22 -0.23%
EY 0.41 0.39 0.67 0.28 0.38 0.22 0.41 0.00%
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