[ASTRO.] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 6.13%
YoY- 89.88%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 2,062,308 2,012,532 1,941,178 1,874,380 1,798,514 1,716,344 1,651,663 16.00%
PBT 311,825 259,058 263,725 233,964 236,681 210,547 163,525 53.95%
Tax -39,994 -35,971 -57,637 -52,617 -63,937 -57,882 -42,556 -4.06%
NP 271,831 223,087 206,088 181,347 172,744 152,665 120,969 71.81%
-
NP to SH 279,424 228,751 210,124 183,339 172,744 152,665 120,969 75.00%
-
Tax Rate 12.83% 13.89% 21.85% 22.49% 27.01% 27.49% 26.02% -
Total Cost 1,790,477 1,789,445 1,735,090 1,693,033 1,625,770 1,563,679 1,530,694 11.04%
-
Net Worth 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 43.78%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 96,196 96,196 76,854 76,854 48,037 48,037 - -
Div Payout % 34.43% 42.05% 36.58% 41.92% 27.81% 31.47% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 43.78%
NOSH 1,925,106 1,925,119 1,924,693 1,921,179 1,923,043 1,921,485 1,922,645 0.08%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 13.18% 11.08% 10.62% 9.68% 9.60% 8.89% 7.32% -
ROE 14.81% 12.78% 16.80% 15.39% 14.49% 9.81% 11.04% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 107.13 104.54 100.86 97.56 93.52 89.32 85.91 15.90%
EPS 14.51 11.88 10.92 9.54 8.98 7.95 6.29 74.85%
DPS 5.00 5.00 4.00 4.00 2.50 2.50 0.00 -
NAPS 0.98 0.93 0.65 0.62 0.62 0.81 0.57 43.65%
Adjusted Per Share Value based on latest NOSH - 1,921,179
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 106.48 103.91 100.23 96.78 92.86 88.62 85.28 15.99%
EPS 14.43 11.81 10.85 9.47 8.92 7.88 6.25 74.95%
DPS 4.97 4.97 3.97 3.97 2.48 2.48 0.00 -
NAPS 0.9741 0.9244 0.646 0.615 0.6156 0.8036 0.5658 43.78%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.58 4.92 5.50 5.75 5.20 5.50 5.20 -
P/RPS 4.28 4.71 5.45 5.89 5.56 6.16 6.05 -20.65%
P/EPS 31.55 41.41 50.38 60.25 57.89 69.22 82.65 -47.47%
EY 3.17 2.42 1.98 1.66 1.73 1.44 1.21 90.37%
DY 1.09 1.02 0.73 0.70 0.48 0.45 0.00 -
P/NAPS 4.67 5.29 8.46 9.27 8.39 6.79 9.12 -36.07%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 -
Price 4.58 4.78 5.30 5.55 5.35 5.45 5.50 -
P/RPS 4.28 4.57 5.25 5.69 5.72 6.10 6.40 -23.58%
P/EPS 31.55 40.23 48.55 58.16 59.56 68.60 87.42 -49.40%
EY 3.17 2.49 2.06 1.72 1.68 1.46 1.14 98.11%
DY 1.09 1.05 0.75 0.72 0.47 0.46 0.00 -
P/NAPS 4.67 5.14 8.15 8.95 8.63 6.73 9.65 -38.44%

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