[ASTRO] QoQ Quarter Result on 31-Oct-2015 [#3]

Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -22.75%
YoY- -6.52%
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 1,428,342 1,362,781 1,401,806 1,374,431 1,369,045 1,330,088 1,348,230 3.92%
PBT 168,912 280,073 278,206 136,516 184,246 230,422 201,822 -11.19%
Tax -44,662 -78,935 -75,394 -33,112 -49,231 -63,692 -64,050 -21.38%
NP 124,250 201,138 202,812 103,404 135,015 166,730 137,772 -6.66%
-
NP to SH 125,428 202,174 203,766 106,012 137,235 168,304 139,971 -7.05%
-
Tax Rate 26.44% 28.18% 27.10% 24.26% 26.72% 27.64% 31.74% -
Total Cost 1,304,092 1,161,643 1,198,994 1,271,027 1,234,030 1,163,358 1,210,458 5.09%
-
Net Worth 558,440 577,863 612,857 662,055 648,747 711,774 714,424 -15.15%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 156,134 156,320 194,929 142,908 142,953 143,292 221,143 -20.72%
Div Payout % 124.48% 77.32% 95.66% 134.80% 104.17% 85.14% 157.99% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 558,440 577,863 612,857 662,055 648,747 711,774 714,424 -15.15%
NOSH 5,204,481 5,210,669 5,198,112 5,196,666 5,198,295 5,210,650 5,203,382 0.01%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.70% 14.76% 14.47% 7.52% 9.86% 12.54% 10.22% -
ROE 22.46% 34.99% 33.25% 16.01% 21.15% 23.65% 19.59% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 27.44 26.15 26.97 26.45 26.34 25.53 25.91 3.90%
EPS 2.41 3.88 3.92 2.04 2.64 3.23 2.69 -7.07%
DPS 3.00 3.00 3.75 2.75 2.75 2.75 4.25 -20.73%
NAPS 0.1073 0.1109 0.1179 0.1274 0.1248 0.1366 0.1373 -15.16%
Adjusted Per Share Value based on latest NOSH - 5,196,666
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 27.37 26.11 26.86 26.34 26.23 25.49 25.83 3.93%
EPS 2.40 3.87 3.90 2.03 2.63 3.22 2.68 -7.09%
DPS 2.99 3.00 3.73 2.74 2.74 2.75 4.24 -20.79%
NAPS 0.107 0.1107 0.1174 0.1269 0.1243 0.1364 0.1369 -15.16%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 2.92 2.77 2.79 2.86 3.07 3.14 2.92 -
P/RPS 10.64 10.59 10.35 10.81 11.66 12.30 11.27 -3.76%
P/EPS 121.16 71.39 71.17 140.20 116.29 97.21 108.55 7.60%
EY 0.83 1.40 1.41 0.71 0.86 1.03 0.92 -6.63%
DY 1.03 1.08 1.34 0.96 0.90 0.88 1.46 -20.76%
P/NAPS 27.21 24.98 23.66 22.45 24.60 22.99 21.27 17.86%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 14/09/16 31/05/16 22/03/16 08/12/15 15/09/15 16/06/15 30/03/15 -
Price 2.95 2.76 3.00 2.86 2.99 3.01 3.19 -
P/RPS 10.75 10.55 11.12 10.81 11.35 11.79 12.31 -8.64%
P/EPS 122.41 71.13 76.53 140.20 113.26 93.19 118.59 2.13%
EY 0.82 1.41 1.31 0.71 0.88 1.07 0.84 -1.59%
DY 1.02 1.09 1.25 0.96 0.92 0.91 1.33 -16.22%
P/NAPS 27.49 24.89 25.45 22.45 23.96 22.04 23.23 11.89%

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