[ASTRO.] QoQ TTM Result on 31-Jan-2007 [#4]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

21-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jan-2007 [#4]

Profit Trend

QoQ- -49.86%

YoY- -29.87%

Quarter Report

Q4 FY07 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
TTM Result
Revenue	2,470,038	2,344,430	2,284,237	2,224,302	2,178,356	2,132,071	2,062,308	12.74%
YoY %	5.36%	2.64%	2.69%	2.11%	2.17%	3.38%	-	-
Horiz. %	119.77%	113.68%	110.76%	107.85%	105.63%	103.38%	100.00%	-
PBT	87,166	103,717	224,128	280,410	394,642	356,747	311,825	-57.14%
YoY %	-15.96%	-53.72%	-20.07%	-28.95%	10.62%	14.41%	-	-
Horiz. %	27.95%	33.26%	71.88%	89.93%	126.56%	114.41%	100.00%	-
Tax	-154,086	-139,484	-131,214	-129,151	-82,572	-55,922	-39,994	145.15%
YoY %	-10.47%	-6.30%	-1.60%	-56.41%	-47.66%	-39.83%	-	-
Horiz. %	385.27%	348.76%	328.08%	322.93%	206.46%	139.83%	100.00%	-
NP	-66,920	-35,767	92,914	151,259	312,070	300,825	271,831	-
YoY %	-87.10%	-138.49%	-38.57%	-51.53%	3.74%	10.67%	-	-
Horiz. %	-24.62%	-13.16%	34.18%	55.64%	114.80%	110.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-59,360	-25,330	101,890	160,427	319,928	308,468	279,424	-
YoY %	-134.35%	-124.86%	-36.49%	-49.86%	3.72%	10.39%	-	-
Horiz. %	-21.24%	-9.07%	36.46%	57.41%	114.50%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	176.77%	134.49%	58.54%	46.06%	20.92%	15.68%	12.83%	-
YoY %	31.44%	129.74%	27.10%	120.17%	33.42%	22.21%	-	-
Horiz. %	1,377.79%	1,048.25%	456.27%	359.00%	163.06%	122.21%	100.00%	-
Total Cost	2,536,958	2,380,197	2,191,323	2,073,043	1,866,286	1,831,246	1,790,477	26.07%
YoY %	6.59%	8.62%	5.71%	11.08%	1.91%	2.28%	-	-
Horiz. %	141.69%	132.94%	122.39%	115.78%	104.23%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,720,127	1,722,181	1,839,142	1,836,442	1,908,372	1,869,335	1,886,604	-5.95%
YoY %	-0.12%	-6.36%	0.15%	-3.77%	2.09%	-0.92%	-	-
Horiz. %	91.18%	91.28%	97.48%	97.34%	101.15%	99.08%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	193,337	135,355	135,197	135,197	105,922	105,922	96,196	59.05%
YoY %	42.84%	0.12%	0.00%	27.64%	0.00%	10.11%	-	-
Horiz. %	200.98%	140.71%	140.54%	140.54%	110.11%	110.11%	100.00%	-
Div Payout %	0.00%	0.00%	132.69%	84.27%	33.11%	34.34%	34.43%	-
YoY %	0.00%	0.00%	57.46%	154.52%	-3.58%	-0.26%	-	-
Horiz. %	0.00%	0.00%	385.39%	244.76%	96.17%	99.74%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	1,720,127	1,722,181	1,839,142	1,836,442	1,908,372	1,869,335	1,886,604	-5.95%
YoY %	-0.12%	-6.36%	0.15%	-3.77%	2.09%	-0.92%	-	-
Horiz. %	91.18%	91.28%	97.48%	97.34%	101.15%	99.08%	100.00%	-
NOSH	1,932,727	1,935,035	1,935,939	1,933,097	1,927,648	1,927,150	1,925,106	0.26%
YoY %	-0.12%	-0.05%	0.15%	0.28%	0.03%	0.11%	-	-
Horiz. %	100.40%	100.52%	100.56%	100.42%	100.13%	100.11%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	-2.71%	-1.53%	4.07%	6.80%	14.33%	14.11%	13.18%	-
YoY %	-77.12%	-137.59%	-40.15%	-52.55%	1.56%	7.06%	-	-
Horiz. %	-20.56%	-11.61%	30.88%	51.59%	108.73%	107.06%	100.00%	-
ROE	-3.45%	-1.47%	5.54%	8.74%	16.76%	16.50%	14.81%	-
YoY %	-134.69%	-126.53%	-36.61%	-47.85%	1.58%	11.41%	-	-
Horiz. %	-23.30%	-9.93%	37.41%	59.01%	113.17%	111.41%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	127.80	121.16	117.99	115.06	113.01	110.63	107.13	12.44%
YoY %	5.48%	2.69%	2.55%	1.81%	2.15%	3.27%	-	-
Horiz. %	119.29%	113.10%	110.14%	107.40%	105.49%	103.27%	100.00%	-
EPS	-3.07	-1.31	5.26	8.30	16.60	16.01	14.51	-
YoY %	-134.35%	-124.90%	-36.63%	-50.00%	3.69%	10.34%	-	-
Horiz. %	-21.16%	-9.03%	36.25%	57.20%	114.40%	110.34%	100.00%	-
DPS	10.00	7.00	7.00	7.00	5.50	5.50	5.00	58.53%
YoY %	42.86%	0.00%	0.00%	27.27%	0.00%	10.00%	-	-
Horiz. %	200.00%	140.00%	140.00%	140.00%	110.00%	110.00%	100.00%	-
NAPS	0.89	0.89	0.95	0.95	0.99	0.97	0.98	-6.20%
YoY %	0.00%	-6.32%	0.00%	-4.04%	2.06%	-1.02%	-	-
Horiz. %	90.82%	90.82%	96.94%	96.94%	101.02%	98.98%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,097
RPS	127.54	121.05	117.94	114.85	112.47	110.08	106.48	12.74%
YoY %	5.36%	2.64%	2.69%	2.12%	2.17%	3.38%	-	-
Horiz. %	119.78%	113.68%	110.76%	107.86%	105.63%	103.38%	100.00%	-
EPS	-3.06	-1.31	5.26	8.28	16.52	15.93	14.43	-
YoY %	-133.59%	-124.90%	-36.47%	-49.88%	3.70%	10.40%	-	-
Horiz. %	-21.21%	-9.08%	36.45%	57.38%	114.48%	110.40%	100.00%	-
DPS	9.98	6.99	6.98	6.98	5.47	5.47	4.97	58.96%
YoY %	42.78%	0.14%	0.00%	27.61%	0.00%	10.06%	-	-
Horiz. %	200.80%	140.64%	140.44%	140.44%	110.06%	110.06%	100.00%	-
NAPS	0.8882	0.8892	0.9496	0.9482	0.9853	0.9652	0.9741	-5.95%
YoY %	-0.11%	-6.36%	0.15%	-3.77%	2.08%	-0.91%	-	-
Horiz. %	91.18%	91.28%	97.48%	97.34%	101.15%	99.09%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	3.38	3.88	5.05	5.40	4.98	4.70	4.58	-
P/RPS	2.64	3.20	4.28	4.69	4.41	4.25	4.28	-27.47%
YoY %	-17.50%	-25.23%	-8.74%	6.35%	3.76%	-0.70%	-	-
Horiz. %	61.68%	74.77%	100.00%	109.58%	103.04%	99.30%	100.00%	-
P/EPS	-110.05	-296.41	95.95	65.07	30.01	29.36	31.55	-
YoY %	62.87%	-408.92%	47.46%	116.83%	2.21%	-6.94%	-	-
Horiz. %	-348.81%	-939.49%	304.12%	206.24%	95.12%	93.06%	100.00%	-
EY	-0.91	-0.34	1.04	1.54	3.33	3.41	3.17	-
YoY %	-167.65%	-132.69%	-32.47%	-53.75%	-2.35%	7.57%	-	-
Horiz. %	-28.71%	-10.73%	32.81%	48.58%	105.05%	107.57%	100.00%	-
DY	2.96	1.80	1.39	1.30	1.10	1.17	1.09	94.29%
YoY %	64.44%	29.50%	6.92%	18.18%	-5.98%	7.34%	-	-
Horiz. %	271.56%	165.14%	127.52%	119.27%	100.92%	107.34%	100.00%	-
P/NAPS	3.80	4.36	5.32	5.68	5.03	4.85	4.67	-12.80%
YoY %	-12.84%	-18.05%	-6.34%	12.92%	3.71%	3.85%	-	-
Horiz. %	81.37%	93.36%	113.92%	121.63%	107.71%	103.85%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	07/12/07	13/09/07	27/06/07	21/03/07	08/12/06	08/09/06	20/06/06	-
Price	3.38	3.46	4.64	4.98	5.60	4.76	4.58	-
P/RPS	2.64	2.86	3.93	4.33	4.96	4.30	4.28	-27.47%
YoY %	-7.69%	-27.23%	-9.24%	-12.70%	15.35%	0.47%	-	-
Horiz. %	61.68%	66.82%	91.82%	101.17%	115.89%	100.47%	100.00%	-
P/EPS	-110.05	-264.32	88.16	60.01	33.74	29.74	31.55	-
YoY %	58.36%	-399.82%	46.91%	77.86%	13.45%	-5.74%	-	-
Horiz. %	-348.81%	-837.78%	279.43%	190.21%	106.94%	94.26%	100.00%	-
EY	-0.91	-0.38	1.13	1.67	2.96	3.36	3.17	-
YoY %	-139.47%	-133.63%	-32.34%	-43.58%	-11.90%	5.99%	-	-
Horiz. %	-28.71%	-11.99%	35.65%	52.68%	93.38%	105.99%	100.00%	-
DY	2.96	2.02	1.51	1.41	0.98	1.16	1.09	94.29%
YoY %	46.53%	33.77%	7.09%	43.88%	-15.52%	6.42%	-	-
Horiz. %	271.56%	185.32%	138.53%	129.36%	89.91%	106.42%	100.00%	-
P/NAPS	3.80	3.89	4.88	5.24	5.66	4.91	4.67	-12.80%
YoY %	-2.31%	-20.29%	-6.87%	-7.42%	15.27%	5.14%	-	-
Horiz. %	81.37%	83.30%	104.50%	112.21%	121.20%	105.14%	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