[ASTRO.] QoQ TTM 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- 26.2%
YoY- 1152.48%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 1,941,178 1,874,380 1,798,514 1,716,344 1,651,663 1,583,787 1,499,429 18.72%
PBT 263,725 233,964 236,681 210,547 163,525 141,945 74,180 132.40%
Tax -57,637 -52,617 -63,937 -57,882 -42,556 -45,390 -28,726 58.87%
NP 206,088 181,347 172,744 152,665 120,969 96,555 45,454 173.18%
-
NP to SH 210,124 183,339 172,744 152,665 120,969 96,555 45,454 176.73%
-
Tax Rate 21.85% 22.49% 27.01% 27.49% 26.02% 31.98% 38.72% -
Total Cost 1,735,090 1,693,033 1,625,770 1,563,679 1,530,694 1,487,232 1,453,975 12.47%
-
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 76,854 76,854 48,037 48,037 - - - -
Div Payout % 36.58% 41.92% 27.81% 31.47% - - - -
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 10.62% 9.68% 9.60% 8.89% 7.32% 6.10% 3.03% -
ROE 16.80% 15.39% 14.49% 9.81% 11.04% 8.98% 4.31% -
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 100.86 97.56 93.52 89.32 85.91 82.51 78.29 18.34%
EPS 10.92 9.54 8.98 7.95 6.29 5.03 2.37 176.12%
DPS 4.00 4.00 2.50 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 100.23 96.78 92.86 88.62 85.28 81.78 77.42 18.72%
EPS 10.85 9.47 8.92 7.88 6.25 4.99 2.35 176.50%
DPS 3.97 3.97 2.48 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 5.45 5.89 5.56 6.16 6.05 5.55 6.64 -12.30%
P/EPS 50.38 60.25 57.89 69.22 82.65 91.05 219.12 -62.36%
EY 1.98 1.66 1.73 1.44 1.21 1.10 0.46 163.90%
DY 0.73 0.70 0.48 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 - -
Price 5.30 5.55 5.35 5.45 5.50 4.58 0.00 -
P/RPS 5.25 5.69 5.72 6.10 6.40 5.55 0.00 -
P/EPS 48.55 58.16 59.56 68.60 87.42 91.05 0.00 -
EY 2.06 1.72 1.68 1.46 1.14 1.10 0.00 -
DY 0.75 0.72 0.47 0.46 0.00 0.00 0.00 -
P/NAPS 8.15 8.95 8.63 6.73 9.65 8.18 0.00 -

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
Post a Comment