[ASTRO.] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
10-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 55.91%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 3,258,319 3,153,667 3,034,721 3,013,502 2,971,461 2,906,960 2,841,856 9.51%
PBT 430,817 350,569 -57,493 -341,241 -372,373 -374,545 -81,508 -
Tax -197,840 -184,037 -159,838 -151,437 -158,079 -146,061 -153,683 18.28%
NP 232,977 166,532 -217,331 -492,678 -530,452 -520,606 -235,191 -
-
NP to SH 232,977 166,524 -216,929 -492,046 -529,187 -518,243 -233,856 -
-
Tax Rate 45.92% 52.50% - - - - - -
Total Cost 3,025,342 2,987,135 3,252,052 3,506,180 3,501,913 3,427,566 3,077,047 -1.12%
-
Net Worth 890,906 870,449 771,972 834,175 794,684 928,016 1,256,934 -20.45%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 154,788 193,561 193,537 193,632 195,326 243,300 252,947 -27.85%
Div Payout % 66.44% 116.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 890,906 870,449 771,972 834,175 794,684 928,016 1,256,934 -20.45%
NOSH 1,936,752 1,934,331 1,929,930 1,939,943 1,938,255 1,933,366 1,933,745 0.10%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 7.15% 5.28% -7.16% -16.35% -17.85% -17.91% -8.28% -
ROE 26.15% 19.13% -28.10% -58.99% -66.59% -55.84% -18.61% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 168.24 163.04 157.25 155.34 153.31 150.36 146.96 9.40%
EPS 12.03 8.61 -11.24 -25.36 -27.30 -26.81 -12.09 -
DPS 8.00 10.00 10.00 10.00 10.08 12.58 13.08 -27.88%
NAPS 0.46 0.45 0.40 0.43 0.41 0.48 0.65 -20.53%
Adjusted Per Share Value based on latest NOSH - 1,929,930
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 168.24 162.83 156.69 155.60 153.42 150.09 146.73 9.52%
EPS 12.03 8.60 -11.20 -25.41 -27.32 -26.76 -12.07 -
DPS 8.00 9.99 9.99 10.00 10.09 12.56 13.06 -27.80%
NAPS 0.46 0.4494 0.3986 0.4307 0.4103 0.4792 0.649 -20.45%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 3.20 3.32 3.46 2.55 2.14 2.11 3.32 -
P/RPS 1.90 2.04 2.20 1.64 1.40 1.40 2.26 -10.89%
P/EPS 26.60 38.56 -30.78 -10.05 -7.84 -7.87 -27.45 -
EY 3.76 2.59 -3.25 -9.95 -12.76 -12.70 -3.64 -
DY 2.50 3.01 2.89 3.92 4.71 5.96 3.94 -26.09%
P/NAPS 6.96 7.38 8.65 5.93 5.22 4.40 5.11 22.80%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 09/12/09 10/09/09 12/06/09 17/03/09 16/12/08 11/09/08 -
Price 4.26 3.24 3.65 3.24 1.88 2.22 3.20 -
P/RPS 2.53 1.99 2.32 2.09 1.23 1.48 2.18 10.40%
P/EPS 35.41 37.64 -32.47 -12.77 -6.89 -8.28 -26.46 -
EY 2.82 2.66 -3.08 -7.83 -14.52 -12.07 -3.78 -
DY 1.88 3.09 2.74 3.09 5.36 5.67 4.09 -40.35%
P/NAPS 9.26 7.20 9.13 7.53 4.59 4.63 4.92 52.26%

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