[ASTRO.] QoQ TTM 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- 13.15%
YoY- 280.04%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 2,012,532 1,941,178 1,874,380 1,798,514 1,716,344 1,651,663 1,583,787 17.26%
PBT 259,058 263,725 233,964 236,681 210,547 163,525 141,945 49.17%
Tax -35,971 -57,637 -52,617 -63,937 -57,882 -42,556 -45,390 -14.32%
NP 223,087 206,088 181,347 172,744 152,665 120,969 96,555 74.50%
-
NP to SH 228,751 210,124 183,339 172,744 152,665 120,969 96,555 77.43%
-
Tax Rate 13.89% 21.85% 22.49% 27.01% 27.49% 26.02% 31.98% -
Total Cost 1,789,445 1,735,090 1,693,033 1,625,770 1,563,679 1,530,694 1,487,232 13.08%
-
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 96,196 76,854 76,854 48,037 48,037 - - -
Div Payout % 42.05% 36.58% 41.92% 27.81% 31.47% - - -
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 11.08% 10.62% 9.68% 9.60% 8.89% 7.32% 6.10% -
ROE 12.78% 16.80% 15.39% 14.49% 9.81% 11.04% 8.98% -
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 104.54 100.86 97.56 93.52 89.32 85.91 82.51 17.03%
EPS 11.88 10.92 9.54 8.98 7.95 6.29 5.03 77.07%
DPS 5.00 4.00 4.00 2.50 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 103.91 100.23 96.78 92.86 88.62 85.28 81.78 17.26%
EPS 11.81 10.85 9.47 8.92 7.88 6.25 4.99 77.31%
DPS 4.97 3.97 3.97 2.48 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 4.71 5.45 5.89 5.56 6.16 6.05 5.55 -10.33%
P/EPS 41.41 50.38 60.25 57.89 69.22 82.65 91.05 -40.77%
EY 2.42 1.98 1.66 1.73 1.44 1.21 1.10 68.91%
DY 1.02 0.73 0.70 0.48 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 4.57 5.25 5.69 5.72 6.10 6.40 5.55 -12.11%
P/EPS 40.23 48.55 58.16 59.56 68.60 87.42 91.05 -41.90%
EY 2.49 2.06 1.72 1.68 1.46 1.14 1.10 72.14%
DY 1.05 0.75 0.72 0.47 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