[ASTRO.] QoQ TTM Result on 31-Jan-2006 [#4]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 8.86%
YoY- 49.84%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 2,178,356 2,132,071 2,062,308 2,012,532 1,941,178 1,874,380 1,798,514 13.58%
PBT 394,642 356,747 311,825 259,058 263,725 233,964 236,681 40.48%
Tax -82,572 -55,922 -39,994 -35,971 -57,637 -52,617 -63,937 18.53%
NP 312,070 300,825 271,831 223,087 206,088 181,347 172,744 48.17%
-
NP to SH 319,928 308,468 279,424 228,751 210,124 183,339 172,744 50.64%
-
Tax Rate 20.92% 15.68% 12.83% 13.89% 21.85% 22.49% 27.01% -
Total Cost 1,866,286 1,831,246 1,790,477 1,789,445 1,735,090 1,693,033 1,625,770 9.60%
-
Net Worth 1,908,372 1,869,335 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 36.71%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 105,922 105,922 96,196 96,196 76,854 76,854 48,037 69.16%
Div Payout % 33.11% 34.34% 34.43% 42.05% 36.58% 41.92% 27.81% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 1,908,372 1,869,335 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 36.71%
NOSH 1,927,648 1,927,150 1,925,106 1,925,119 1,924,693 1,921,179 1,923,043 0.15%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 14.33% 14.11% 13.18% 11.08% 10.62% 9.68% 9.60% -
ROE 16.76% 16.50% 14.81% 12.78% 16.80% 15.39% 14.49% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 113.01 110.63 107.13 104.54 100.86 97.56 93.52 13.41%
EPS 16.60 16.01 14.51 11.88 10.92 9.54 8.98 50.45%
DPS 5.50 5.50 5.00 5.00 4.00 4.00 2.50 68.91%
NAPS 0.99 0.97 0.98 0.93 0.65 0.62 0.62 36.49%
Adjusted Per Share Value based on latest NOSH - 1,925,119
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 112.47 110.08 106.48 103.91 100.23 96.78 92.86 13.58%
EPS 16.52 15.93 14.43 11.81 10.85 9.47 8.92 50.64%
DPS 5.47 5.47 4.97 4.97 3.97 3.97 2.48 69.19%
NAPS 0.9853 0.9652 0.9741 0.9244 0.646 0.615 0.6156 36.71%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 4.98 4.70 4.58 4.92 5.50 5.75 5.20 -
P/RPS 4.41 4.25 4.28 4.71 5.45 5.89 5.56 -14.27%
P/EPS 30.01 29.36 31.55 41.41 50.38 60.25 57.89 -35.39%
EY 3.33 3.41 3.17 2.42 1.98 1.66 1.73 54.55%
DY 1.10 1.17 1.09 1.02 0.73 0.70 0.48 73.55%
P/NAPS 5.03 4.85 4.67 5.29 8.46 9.27 8.39 -28.83%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 08/12/06 08/09/06 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 -
Price 5.60 4.76 4.58 4.78 5.30 5.55 5.35 -
P/RPS 4.96 4.30 4.28 4.57 5.25 5.69 5.72 -9.04%
P/EPS 33.74 29.74 31.55 40.23 48.55 58.16 59.56 -31.46%
EY 2.96 3.36 3.17 2.49 2.06 1.72 1.68 45.72%
DY 0.98 1.16 1.09 1.05 0.75 0.72 0.47 62.99%
P/NAPS 5.66 4.91 4.67 5.14 8.15 8.95 8.63 -24.45%

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