[ASTRO.] QoQ TTM Result on 30-Apr-2006 [#1]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

20-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

30-Apr-2006 [#1]

Profit Trend

QoQ- 22.15%

YoY- 61.76%

Quarter Report

Q1 FY07 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	2,224,302	2,178,356	2,132,071	2,062,308	2,012,532	1,941,178	1,874,380	12.05%
YoY %	2.11%	2.17%	3.38%	2.47%	3.68%	3.56%	-	-
Horiz. %	118.67%	116.22%	113.75%	110.03%	107.37%	103.56%	100.00%	-
PBT	280,410	394,642	356,747	311,825	259,058	263,725	233,964	12.79%
YoY %	-28.95%	10.62%	14.41%	20.37%	-1.77%	12.72%	-	-
Horiz. %	119.85%	168.68%	152.48%	133.28%	110.73%	112.72%	100.00%	-
Tax	-129,151	-82,572	-55,922	-39,994	-35,971	-57,637	-52,617	81.66%
YoY %	-56.41%	-47.66%	-39.83%	-11.18%	37.59%	-9.54%	-	-
Horiz. %	245.45%	156.93%	106.28%	76.01%	68.36%	109.54%	100.00%	-
NP	151,259	312,070	300,825	271,831	223,087	206,088	181,347	-11.36%
YoY %	-51.53%	3.74%	10.67%	21.85%	8.25%	13.64%	-	-
Horiz. %	83.41%	172.08%	165.88%	149.90%	123.02%	113.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,427	319,928	308,468	279,424	228,751	210,124	183,339	-8.49%
YoY %	-49.86%	3.72%	10.39%	22.15%	8.86%	14.61%	-	-
Horiz. %	87.50%	174.50%	168.25%	152.41%	124.77%	114.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.06%	20.92%	15.68%	12.83%	13.89%	21.85%	22.49%	-
YoY %	120.17%	33.42%	22.21%	-7.63%	-36.43%	-2.85%	-	-
Horiz. %	204.80%	93.02%	69.72%	57.05%	61.76%	97.15%	100.00%	-
Total Cost	2,073,043	1,866,286	1,831,246	1,790,477	1,789,445	1,735,090	1,693,033	14.41%
YoY %	11.08%	1.91%	2.28%	0.06%	3.13%	2.48%	-	-
Horiz. %	122.45%	110.23%	108.16%	105.76%	105.69%	102.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,836,442	1,908,372	1,869,335	1,886,604	1,790,361	1,251,050	1,191,131	33.35%
YoY %	-3.77%	2.09%	-0.92%	5.38%	43.11%	5.03%	-	-
Horiz. %	154.18%	160.22%	156.94%	158.39%	150.31%	105.03%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	135,197	105,922	105,922	96,196	96,196	76,854	76,854	45.57%
YoY %	27.64%	0.00%	10.11%	0.00%	25.17%	0.00%	-	-
Horiz. %	175.91%	137.82%	137.82%	125.17%	125.17%	100.00%	100.00%	-
Div Payout %	84.27%	33.11%	34.34%	34.43%	42.05%	36.58%	41.92%	-
YoY %	154.52%	-3.58%	-0.26%	-18.12%	14.95%	-12.74%	-	-
Horiz. %	201.03%	78.98%	81.92%	82.13%	100.31%	87.26%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	1,836,442	1,908,372	1,869,335	1,886,604	1,790,361	1,251,050	1,191,131	33.35%
YoY %	-3.77%	2.09%	-0.92%	5.38%	43.11%	5.03%	-	-
Horiz. %	154.18%	160.22%	156.94%	158.39%	150.31%	105.03%	100.00%	-
NOSH	1,933,097	1,927,648	1,927,150	1,925,106	1,925,119	1,924,693	1,921,179	0.41%
YoY %	0.28%	0.03%	0.11%	-0.00%	0.02%	0.18%	-	-
Horiz. %	100.62%	100.34%	100.31%	100.20%	100.21%	100.18%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	6.80%	14.33%	14.11%	13.18%	11.08%	10.62%	9.68%	-
YoY %	-52.55%	1.56%	7.06%	18.95%	4.33%	9.71%	-	-
Horiz. %	70.25%	148.04%	145.76%	136.16%	114.46%	109.71%	100.00%	-
ROE	8.74%	16.76%	16.50%	14.81%	12.78%	16.80%	15.39%	-
YoY %	-47.85%	1.58%	11.41%	15.88%	-23.93%	9.16%	-	-
Horiz. %	56.79%	108.90%	107.21%	96.23%	83.04%	109.16%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	115.06	113.01	110.63	107.13	104.54	100.86	97.56	11.59%
YoY %	1.81%	2.15%	3.27%	2.48%	3.65%	3.38%	-	-
Horiz. %	117.94%	115.84%	113.40%	109.81%	107.15%	103.38%	100.00%	-
EPS	8.30	16.60	16.01	14.51	11.88	10.92	9.54	-8.84%
YoY %	-50.00%	3.69%	10.34%	22.14%	8.79%	14.47%	-	-
Horiz. %	87.00%	174.00%	167.82%	152.10%	124.53%	114.47%	100.00%	-
DPS	7.00	5.50	5.50	5.00	5.00	4.00	4.00	45.07%
YoY %	27.27%	0.00%	10.00%	0.00%	25.00%	0.00%	-	-
Horiz. %	175.00%	137.50%	137.50%	125.00%	125.00%	100.00%	100.00%	-
NAPS	0.95	0.99	0.97	0.98	0.93	0.65	0.62	32.80%
YoY %	-4.04%	2.06%	-1.02%	5.38%	43.08%	4.84%	-	-
Horiz. %	153.23%	159.68%	156.45%	158.06%	150.00%	104.84%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,925,106
RPS	114.85	112.47	110.08	106.48	103.91	100.23	96.78	12.05%
YoY %	2.12%	2.17%	3.38%	2.47%	3.67%	3.56%	-	-
Horiz. %	118.67%	116.21%	113.74%	110.02%	107.37%	103.56%	100.00%	-
EPS	8.28	16.52	15.93	14.43	11.81	10.85	9.47	-8.54%
YoY %	-49.88%	3.70%	10.40%	22.18%	8.85%	14.57%	-	-
Horiz. %	87.43%	174.45%	168.22%	152.38%	124.71%	114.57%	100.00%	-
DPS	6.98	5.47	5.47	4.97	4.97	3.97	3.97	45.52%
YoY %	27.61%	0.00%	10.06%	0.00%	25.19%	0.00%	-	-
Horiz. %	175.82%	137.78%	137.78%	125.19%	125.19%	100.00%	100.00%	-
NAPS	0.9482	0.9853	0.9652	0.9741	0.9244	0.646	0.615	33.35%
YoY %	-3.77%	2.08%	-0.91%	5.38%	43.10%	5.04%	-	-
Horiz. %	154.18%	160.21%	156.94%	158.39%	150.31%	105.04%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	5.40	4.98	4.70	4.58	4.92	5.50	5.75	-
P/RPS	4.69	4.41	4.25	4.28	4.71	5.45	5.89	-14.05%
YoY %	6.35%	3.76%	-0.70%	-9.13%	-13.58%	-7.47%	-	-
Horiz. %	79.63%	74.87%	72.16%	72.67%	79.97%	92.53%	100.00%	-
P/EPS	65.07	30.01	29.36	31.55	41.41	50.38	60.25	5.24%
YoY %	116.83%	2.21%	-6.94%	-23.81%	-17.80%	-16.38%	-	-
Horiz. %	108.00%	49.81%	48.73%	52.37%	68.73%	83.62%	100.00%	-
EY	1.54	3.33	3.41	3.17	2.42	1.98	1.66	-4.86%
YoY %	-53.75%	-2.35%	7.57%	30.99%	22.22%	19.28%	-	-
Horiz. %	92.77%	200.60%	205.42%	190.96%	145.78%	119.28%	100.00%	-
DY	1.30	1.10	1.17	1.09	1.02	0.73	0.70	50.91%
YoY %	18.18%	-5.98%	7.34%	6.86%	39.73%	4.29%	-	-
Horiz. %	185.71%	157.14%	167.14%	155.71%	145.71%	104.29%	100.00%	-
P/NAPS	5.68	5.03	4.85	4.67	5.29	8.46	9.27	-27.79%
YoY %	12.92%	3.71%	3.85%	-11.72%	-37.47%	-8.74%	-	-
Horiz. %	61.27%	54.26%	52.32%	50.38%	57.07%	91.26%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	21/03/07	08/12/06	08/09/06	20/06/06	21/03/06	01/12/05	08/09/05	-
Price	4.98	5.60	4.76	4.58	4.78	5.30	5.55	-
P/RPS	4.33	4.96	4.30	4.28	4.57	5.25	5.69	-16.60%
YoY %	-12.70%	15.35%	0.47%	-6.35%	-12.95%	-7.73%	-	-
Horiz. %	76.10%	87.17%	75.57%	75.22%	80.32%	92.27%	100.00%	-
P/EPS	60.01	33.74	29.74	31.55	40.23	48.55	58.16	2.10%
YoY %	77.86%	13.45%	-5.74%	-21.58%	-17.14%	-16.52%	-	-
Horiz. %	103.18%	58.01%	51.13%	54.25%	69.17%	83.48%	100.00%	-
EY	1.67	2.96	3.36	3.17	2.49	2.06	1.72	-1.94%
YoY %	-43.58%	-11.90%	5.99%	27.31%	20.87%	19.77%	-	-
Horiz. %	97.09%	172.09%	195.35%	184.30%	144.77%	119.77%	100.00%	-
DY	1.41	0.98	1.16	1.09	1.05	0.75	0.72	56.33%
YoY %	43.88%	-15.52%	6.42%	3.81%	40.00%	4.17%	-	-
Horiz. %	195.83%	136.11%	161.11%	151.39%	145.83%	104.17%	100.00%	-
P/NAPS	5.24	5.66	4.91	4.67	5.14	8.15	8.95	-29.94%
YoY %	-7.42%	15.27%	5.14%	-9.14%	-36.93%	-8.94%	-	-
Horiz. %	58.55%	63.24%	54.86%	52.18%	57.43%	91.06%	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