[ASTRO.] QoQ TTM Result on 31-Jul-2006 [#2]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

08-Sep-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jul-2006 [#2]

Profit Trend

QoQ- 10.39%

YoY- 68.25%

Quarter Report

Q2 FY07 Bursa Malaysia Quarterly Report_ASTRO.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
TTM Result
Revenue	2,284,237	2,224,302	2,178,356	2,132,071	2,062,308	2,012,532	1,941,178	11.49%
YoY %	2.69%	2.11%	2.17%	3.38%	2.47%	3.68%	-	-
Horiz. %	117.67%	114.59%	112.22%	109.83%	106.24%	103.68%	100.00%	-
PBT	224,128	280,410	394,642	356,747	311,825	259,058	263,725	-10.30%
YoY %	-20.07%	-28.95%	10.62%	14.41%	20.37%	-1.77%	-	-
Horiz. %	84.99%	106.33%	149.64%	135.27%	118.24%	98.23%	100.00%	-
Tax	-131,214	-129,151	-82,572	-55,922	-39,994	-35,971	-57,637	73.31%
YoY %	-1.60%	-56.41%	-47.66%	-39.83%	-11.18%	37.59%	-	-
Horiz. %	227.66%	224.08%	143.26%	97.02%	69.39%	62.41%	100.00%	-
NP	92,914	151,259	312,070	300,825	271,831	223,087	206,088	-41.28%
YoY %	-38.57%	-51.53%	3.74%	10.67%	21.85%	8.25%	-	-
Horiz. %	45.08%	73.40%	151.43%	145.97%	131.90%	108.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,890	160,427	319,928	308,468	279,424	228,751	210,124	-38.36%
YoY %	-36.49%	-49.86%	3.72%	10.39%	22.15%	8.86%	-	-
Horiz. %	48.49%	76.35%	152.26%	146.80%	132.98%	108.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	58.54%	46.06%	20.92%	15.68%	12.83%	13.89%	21.85%	-
YoY %	27.10%	120.17%	33.42%	22.21%	-7.63%	-36.43%	-	-
Horiz. %	267.92%	210.80%	95.74%	71.76%	58.72%	63.57%	100.00%	-
Total Cost	2,191,323	2,073,043	1,866,286	1,831,246	1,790,477	1,789,445	1,735,090	16.88%
YoY %	5.71%	11.08%	1.91%	2.28%	0.06%	3.13%	-	-
Horiz. %	126.29%	119.48%	107.56%	105.54%	103.19%	103.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,839,142	1,836,442	1,908,372	1,869,335	1,886,604	1,790,361	1,251,050	29.37%
YoY %	0.15%	-3.77%	2.09%	-0.92%	5.38%	43.11%	-	-
Horiz. %	147.01%	146.79%	152.54%	149.42%	150.80%	143.11%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	135,197	135,197	105,922	105,922	96,196	96,196	76,854	45.87%
YoY %	0.00%	27.64%	0.00%	10.11%	0.00%	25.17%	-	-
Horiz. %	175.91%	175.91%	137.82%	137.82%	125.17%	125.17%	100.00%	-
Div Payout %	132.69%	84.27%	33.11%	34.34%	34.43%	42.05%	36.58%	-
YoY %	57.46%	154.52%	-3.58%	-0.26%	-18.12%	14.95%	-	-
Horiz. %	362.74%	230.37%	90.51%	93.88%	94.12%	114.95%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	1,839,142	1,836,442	1,908,372	1,869,335	1,886,604	1,790,361	1,251,050	29.37%
YoY %	0.15%	-3.77%	2.09%	-0.92%	5.38%	43.11%	-	-
Horiz. %	147.01%	146.79%	152.54%	149.42%	150.80%	143.11%	100.00%	-
NOSH	1,935,939	1,933,097	1,927,648	1,927,150	1,925,106	1,925,119	1,924,693	0.39%
YoY %	0.15%	0.28%	0.03%	0.11%	-0.00%	0.02%	-	-
Horiz. %	100.58%	100.44%	100.15%	100.13%	100.02%	100.02%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	4.07%	6.80%	14.33%	14.11%	13.18%	11.08%	10.62%	-
YoY %	-40.15%	-52.55%	1.56%	7.06%	18.95%	4.33%	-	-
Horiz. %	38.32%	64.03%	134.93%	132.86%	124.11%	104.33%	100.00%	-
ROE	5.54%	8.74%	16.76%	16.50%	14.81%	12.78%	16.80%	-
YoY %	-36.61%	-47.85%	1.58%	11.41%	15.88%	-23.93%	-	-
Horiz. %	32.98%	52.02%	99.76%	98.21%	88.15%	76.07%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	117.99	115.06	113.01	110.63	107.13	104.54	100.86	11.05%
YoY %	2.55%	1.81%	2.15%	3.27%	2.48%	3.65%	-	-
Horiz. %	116.98%	114.08%	112.05%	109.69%	106.22%	103.65%	100.00%	-
EPS	5.26	8.30	16.60	16.01	14.51	11.88	10.92	-38.63%
YoY %	-36.63%	-50.00%	3.69%	10.34%	22.14%	8.79%	-	-
Horiz. %	48.17%	76.01%	152.01%	146.61%	132.88%	108.79%	100.00%	-
DPS	7.00	7.00	5.50	5.50	5.00	5.00	4.00	45.36%
YoY %	0.00%	27.27%	0.00%	10.00%	0.00%	25.00%	-	-
Horiz. %	175.00%	175.00%	137.50%	137.50%	125.00%	125.00%	100.00%	-
NAPS	0.95	0.95	0.99	0.97	0.98	0.93	0.65	28.87%
YoY %	0.00%	-4.04%	2.06%	-1.02%	5.38%	43.08%	-	-
Horiz. %	146.15%	146.15%	152.31%	149.23%	150.77%	143.08%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,927,150
RPS	117.94	114.85	112.47	110.08	106.48	103.91	100.23	11.49%
YoY %	2.69%	2.12%	2.17%	3.38%	2.47%	3.67%	-	-
Horiz. %	117.67%	114.59%	112.21%	109.83%	106.24%	103.67%	100.00%	-
EPS	5.26	8.28	16.52	15.93	14.43	11.81	10.85	-38.36%
YoY %	-36.47%	-49.88%	3.70%	10.40%	22.18%	8.85%	-	-
Horiz. %	48.48%	76.31%	152.26%	146.82%	133.00%	108.85%	100.00%	-
DPS	6.98	6.98	5.47	5.47	4.97	4.97	3.97	45.82%
YoY %	0.00%	27.61%	0.00%	10.06%	0.00%	25.19%	-	-
Horiz. %	175.82%	175.82%	137.78%	137.78%	125.19%	125.19%	100.00%	-
NAPS	0.9496	0.9482	0.9853	0.9652	0.9741	0.9244	0.646	29.37%
YoY %	0.15%	-3.77%	2.08%	-0.91%	5.38%	43.10%	-	-
Horiz. %	147.00%	146.78%	152.52%	149.41%	150.79%	143.10%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	5.05	5.40	4.98	4.70	4.58	4.92	5.50	-
P/RPS	4.28	4.69	4.41	4.25	4.28	4.71	5.45	-14.91%
YoY %	-8.74%	6.35%	3.76%	-0.70%	-9.13%	-13.58%	-	-
Horiz. %	78.53%	86.06%	80.92%	77.98%	78.53%	86.42%	100.00%	-
P/EPS	95.95	65.07	30.01	29.36	31.55	41.41	50.38	53.82%
YoY %	47.46%	116.83%	2.21%	-6.94%	-23.81%	-17.80%	-	-
Horiz. %	190.45%	129.16%	59.57%	58.28%	62.62%	82.20%	100.00%	-
EY	1.04	1.54	3.33	3.41	3.17	2.42	1.98	-34.97%
YoY %	-32.47%	-53.75%	-2.35%	7.57%	30.99%	22.22%	-	-
Horiz. %	52.53%	77.78%	168.18%	172.22%	160.10%	122.22%	100.00%	-
DY	1.39	1.30	1.10	1.17	1.09	1.02	0.73	53.80%
YoY %	6.92%	18.18%	-5.98%	7.34%	6.86%	39.73%	-	-
Horiz. %	190.41%	178.08%	150.68%	160.27%	149.32%	139.73%	100.00%	-
P/NAPS	5.32	5.68	5.03	4.85	4.67	5.29	8.46	-26.66%
YoY %	-6.34%	12.92%	3.71%	3.85%	-11.72%	-37.47%	-	-
Horiz. %	62.88%	67.14%	59.46%	57.33%	55.20%	62.53%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	27/06/07	21/03/07	08/12/06	08/09/06	20/06/06	21/03/06	01/12/05	-
Price	4.64	4.98	5.60	4.76	4.58	4.78	5.30	-
P/RPS	3.93	4.33	4.96	4.30	4.28	4.57	5.25	-17.60%
YoY %	-9.24%	-12.70%	15.35%	0.47%	-6.35%	-12.95%	-	-
Horiz. %	74.86%	82.48%	94.48%	81.90%	81.52%	87.05%	100.00%	-
P/EPS	88.16	60.01	33.74	29.74	31.55	40.23	48.55	49.00%
YoY %	46.91%	77.86%	13.45%	-5.74%	-21.58%	-17.14%	-	-
Horiz. %	181.59%	123.60%	69.50%	61.26%	64.98%	82.86%	100.00%	-
EY	1.13	1.67	2.96	3.36	3.17	2.49	2.06	-33.06%
YoY %	-32.34%	-43.58%	-11.90%	5.99%	27.31%	20.87%	-	-
Horiz. %	54.85%	81.07%	143.69%	163.11%	153.88%	120.87%	100.00%	-
DY	1.51	1.41	0.98	1.16	1.09	1.05	0.75	59.64%
YoY %	7.09%	43.88%	-15.52%	6.42%	3.81%	40.00%	-	-
Horiz. %	201.33%	188.00%	130.67%	154.67%	145.33%	140.00%	100.00%	-
P/NAPS	4.88	5.24	5.66	4.91	4.67	5.14	8.15	-29.02%
YoY %	-6.87%	-7.42%	15.27%	5.14%	-9.14%	-36.93%	-	-
Horiz. %	59.88%	64.29%	69.45%	60.25%	57.30%	63.07%	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