[ASTRO.] QoQ TTM Result on 31-Jan-2009 [#4]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

17-Mar-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Jan-2009 [#4]

Profit Trend

QoQ- -2.11%

YoY- -8493.49%

Quarter Report

Q4 FY09 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
TTM Result
Revenue	3,153,667	3,034,721	3,013,502	2,971,461	2,906,960	2,841,856	2,728,608	10.10%
YoY %	3.92%	0.70%	1.41%	2.22%	2.29%	4.15%	-	-
Horiz. %	115.58%	111.22%	110.44%	108.90%	106.54%	104.15%	100.00%	-
PBT	350,569	-57,493	-341,241	-372,373	-374,545	-81,508	113,470	111.69%
YoY %	709.76%	83.15%	8.36%	0.58%	-359.52%	-171.83%	-	-
Horiz. %	308.95%	-50.67%	-300.73%	-328.17%	-330.08%	-71.83%	100.00%	-
Tax	-184,037	-159,838	-151,437	-158,079	-146,061	-153,683	-158,789	10.30%
YoY %	-15.14%	-5.55%	4.20%	-8.23%	4.96%	3.22%	-	-
Horiz. %	115.90%	100.66%	95.37%	99.55%	91.98%	96.78%	100.00%	-
NP	166,532	-217,331	-492,678	-530,452	-520,606	-235,191	-45,319	-
YoY %	176.63%	55.89%	7.12%	-1.89%	-121.35%	-418.97%	-	-
Horiz. %	-367.47%	479.56%	1,087.13%	1,170.48%	1,148.76%	518.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	166,524	-216,929	-492,046	-529,187	-518,243	-233,856	-40,711	-
YoY %	176.76%	55.91%	7.02%	-2.11%	-121.61%	-474.43%	-	-
Horiz. %	-409.04%	532.85%	1,208.63%	1,299.86%	1,272.98%	574.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.50%	-	-	-	-	-	139.94%	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	37.52%	-	-	-	-	-	100.00%	-
Total Cost	2,987,135	3,252,052	3,506,180	3,501,913	3,427,566	3,077,047	2,773,927	5.04%
YoY %	-8.15%	-7.25%	0.12%	2.17%	11.39%	10.93%	-	-
Horiz. %	107.69%	117.24%	126.40%	126.24%	123.56%	110.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	870,449	771,972	834,175	794,684	928,016	1,256,934	1,626,230	-34.00%
YoY %	12.76%	-7.46%	4.97%	-14.37%	-26.17%	-22.71%	-	-
Horiz. %	53.53%	47.47%	51.30%	48.87%	57.07%	77.29%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	193,561	193,537	193,632	195,326	243,300	252,947	243,304	-14.10%
YoY %	0.01%	-0.05%	-0.87%	-19.72%	-3.81%	3.96%	-	-
Horiz. %	79.56%	79.55%	79.58%	80.28%	100.00%	103.96%	100.00%	-
Div Payout %	116.24%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	870,449	771,972	834,175	794,684	928,016	1,256,934	1,626,230	-34.00%
YoY %	12.76%	-7.46%	4.97%	-14.37%	-26.17%	-22.71%	-	-
Horiz. %	53.53%	47.47%	51.30%	48.87%	57.07%	77.29%	100.00%	-
NOSH	1,934,331	1,929,930	1,939,943	1,938,255	1,933,366	1,933,745	2,007,692	-2.44%
YoY %	0.23%	-0.52%	0.09%	0.25%	-0.02%	-3.68%	-	-
Horiz. %	96.35%	96.13%	96.63%	96.54%	96.30%	96.32%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	5.28%	-7.16%	-16.35%	-17.85%	-17.91%	-8.28%	-1.66%	-
YoY %	173.74%	56.21%	8.40%	0.34%	-116.30%	-398.80%	-	-
Horiz. %	-318.07%	431.33%	984.94%	1,075.30%	1,078.92%	498.80%	100.00%	-
ROE	19.13%	-28.10%	-58.99%	-66.59%	-55.84%	-18.61%	-2.50%	-
YoY %	168.08%	52.36%	11.41%	-19.25%	-200.05%	-644.40%	-	-
Horiz. %	-765.20%	1,124.00%	2,359.60%	2,663.60%	2,233.60%	744.40%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	163.04	157.25	155.34	153.31	150.36	146.96	135.91	12.86%
YoY %	3.68%	1.23%	1.32%	1.96%	2.31%	8.13%	-	-
Horiz. %	119.96%	115.70%	114.30%	112.80%	110.63%	108.13%	100.00%	-
EPS	8.61	-11.24	-25.36	-27.30	-26.81	-12.09	-2.03	-
YoY %	176.60%	55.68%	7.11%	-1.83%	-121.75%	-495.57%	-	-
Horiz. %	-424.14%	553.69%	1,249.26%	1,344.83%	1,320.69%	595.57%	100.00%	-
DPS	10.00	10.00	10.00	10.08	12.58	13.08	12.12	-11.99%
YoY %	0.00%	0.00%	-0.79%	-19.87%	-3.82%	7.92%	-	-
Horiz. %	82.51%	82.51%	82.51%	83.17%	103.80%	107.92%	100.00%	-
NAPS	0.45	0.40	0.43	0.41	0.48	0.65	0.81	-32.34%
YoY %	12.50%	-6.98%	4.88%	-14.58%	-26.15%	-19.75%	-	-
Horiz. %	55.56%	49.38%	53.09%	50.62%	59.26%	80.25%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,938,255
RPS	162.83	156.69	155.60	153.42	150.09	146.73	140.89	10.10%
YoY %	3.92%	0.70%	1.42%	2.22%	2.29%	4.15%	-	-
Horiz. %	115.57%	111.21%	110.44%	108.89%	106.53%	104.15%	100.00%	-
EPS	8.60	-11.20	-25.41	-27.32	-26.76	-12.07	-2.10	-
YoY %	176.79%	55.92%	6.99%	-2.09%	-121.71%	-474.76%	-	-
Horiz. %	-409.52%	533.33%	1,210.00%	1,300.95%	1,274.29%	574.76%	100.00%	-
DPS	9.99	9.99	10.00	10.09	12.56	13.06	12.56	-14.11%
YoY %	0.00%	-0.10%	-0.89%	-19.67%	-3.83%	3.98%	-	-
Horiz. %	79.54%	79.54%	79.62%	80.33%	100.00%	103.98%	100.00%	-
NAPS	0.4494	0.3986	0.4307	0.4103	0.4792	0.649	0.8397	-34.00%
YoY %	12.74%	-7.45%	4.97%	-14.38%	-26.16%	-22.71%	-	-
Horiz. %	53.52%	47.47%	51.29%	48.86%	57.07%	77.29%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	3.32	3.46	2.55	2.14	2.11	3.32	3.50	-
P/RPS	2.04	2.20	1.64	1.40	1.40	2.26	2.58	-14.45%
YoY %	-7.27%	34.15%	17.14%	0.00%	-38.05%	-12.40%	-	-
Horiz. %	79.07%	85.27%	63.57%	54.26%	54.26%	87.60%	100.00%	-
P/EPS	38.56	-30.78	-10.05	-7.84	-7.87	-27.45	-172.61	-
YoY %	225.28%	-206.27%	-28.19%	0.38%	71.33%	84.10%	-	-
Horiz. %	-22.34%	17.83%	5.82%	4.54%	4.56%	15.90%	100.00%	-
EY	2.59	-3.25	-9.95	-12.76	-12.70	-3.64	-0.58	-
YoY %	179.69%	67.34%	22.02%	-0.47%	-248.90%	-527.59%	-	-
Horiz. %	-446.55%	560.34%	1,715.52%	2,200.00%	2,189.66%	627.59%	100.00%	-
DY	3.01	2.89	3.92	4.71	5.96	3.94	3.46	-8.84%
YoY %	4.15%	-26.28%	-16.77%	-20.97%	51.27%	13.87%	-	-
Horiz. %	86.99%	83.53%	113.29%	136.13%	172.25%	113.87%	100.00%	-
P/NAPS	7.38	8.65	5.93	5.22	4.40	5.11	4.32	42.76%
YoY %	-14.68%	45.87%	13.60%	18.64%	-13.89%	18.29%	-	-
Horiz. %	170.83%	200.23%	137.27%	120.83%	101.85%	118.29%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	09/12/09	10/09/09	12/06/09	17/03/09	16/12/08	11/09/08	19/06/08	-
Price	3.24	3.65	3.24	1.88	2.22	3.20	3.34	-
P/RPS	1.99	2.32	2.09	1.23	1.48	2.18	2.46	-13.14%
YoY %	-14.22%	11.00%	69.92%	-16.89%	-32.11%	-11.38%	-	-
Horiz. %	80.89%	94.31%	84.96%	50.00%	60.16%	88.62%	100.00%	-
P/EPS	37.64	-32.47	-12.77	-6.89	-8.28	-26.46	-164.71	-
YoY %	215.92%	-154.27%	-85.34%	16.79%	68.71%	83.94%	-	-
Horiz. %	-22.85%	19.71%	7.75%	4.18%	5.03%	16.06%	100.00%	-
EY	2.66	-3.08	-7.83	-14.52	-12.07	-3.78	-0.61	-
YoY %	186.36%	60.66%	46.07%	-20.30%	-219.31%	-519.67%	-	-
Horiz. %	-436.07%	504.92%	1,283.61%	2,380.33%	1,978.69%	619.67%	100.00%	-
DY	3.09	2.74	3.09	5.36	5.67	4.09	3.63	-10.15%
YoY %	12.77%	-11.33%	-42.35%	-5.47%	38.63%	12.67%	-	-
Horiz. %	85.12%	75.48%	85.12%	147.66%	156.20%	112.67%	100.00%	-
P/NAPS	7.20	9.13	7.53	4.59	4.63	4.92	4.12	44.93%
YoY %	-21.14%	21.25%	64.05%	-0.86%	-5.89%	19.42%	-	-
Horiz. %	174.76%	221.60%	182.77%	111.41%	112.38%	119.42%	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