[ASTRO.] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
01-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 14.61%
YoY- 73.7%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 2,132,071 2,062,308 2,012,532 1,941,178 1,874,380 1,798,514 1,716,344 15.60%
PBT 356,747 311,825 259,058 263,725 233,964 236,681 210,547 42.26%
Tax -55,922 -39,994 -35,971 -57,637 -52,617 -63,937 -57,882 -2.27%
NP 300,825 271,831 223,087 206,088 181,347 172,744 152,665 57.37%
-
NP to SH 308,468 279,424 228,751 210,124 183,339 172,744 152,665 60.03%
-
Tax Rate 15.68% 12.83% 13.89% 21.85% 22.49% 27.01% 27.49% -
Total Cost 1,831,246 1,790,477 1,789,445 1,735,090 1,693,033 1,625,770 1,563,679 11.13%
-
Net Worth 1,869,335 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 13.02%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 105,922 96,196 96,196 76,854 76,854 48,037 48,037 69.65%
Div Payout % 34.34% 34.43% 42.05% 36.58% 41.92% 27.81% 31.47% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,869,335 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 13.02%
NOSH 1,927,150 1,925,106 1,925,119 1,924,693 1,921,179 1,923,043 1,921,485 0.19%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 14.11% 13.18% 11.08% 10.62% 9.68% 9.60% 8.89% -
ROE 16.50% 14.81% 12.78% 16.80% 15.39% 14.49% 9.81% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 110.63 107.13 104.54 100.86 97.56 93.52 89.32 15.37%
EPS 16.01 14.51 11.88 10.92 9.54 8.98 7.95 59.67%
DPS 5.50 5.00 5.00 4.00 4.00 2.50 2.50 69.39%
NAPS 0.97 0.98 0.93 0.65 0.62 0.62 0.81 12.80%
Adjusted Per Share Value based on latest NOSH - 1,924,693
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 110.08 106.48 103.91 100.23 96.78 92.86 88.62 15.59%
EPS 15.93 14.43 11.81 10.85 9.47 8.92 7.88 60.08%
DPS 5.47 4.97 4.97 3.97 3.97 2.48 2.48 69.68%
NAPS 0.9652 0.9741 0.9244 0.646 0.615 0.6156 0.8036 13.03%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 4.70 4.58 4.92 5.50 5.75 5.20 5.50 -
P/RPS 4.25 4.28 4.71 5.45 5.89 5.56 6.16 -21.97%
P/EPS 29.36 31.55 41.41 50.38 60.25 57.89 69.22 -43.63%
EY 3.41 3.17 2.42 1.98 1.66 1.73 1.44 77.94%
DY 1.17 1.09 1.02 0.73 0.70 0.48 0.45 89.41%
P/NAPS 4.85 4.67 5.29 8.46 9.27 8.39 6.79 -20.14%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 08/09/06 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 -
Price 4.76 4.58 4.78 5.30 5.55 5.35 5.45 -
P/RPS 4.30 4.28 4.57 5.25 5.69 5.72 6.10 -20.84%
P/EPS 29.74 31.55 40.23 48.55 58.16 59.56 68.60 -42.80%
EY 3.36 3.17 2.49 2.06 1.72 1.68 1.46 74.57%
DY 1.16 1.09 1.05 0.75 0.72 0.47 0.46 85.58%
P/NAPS 4.91 4.67 5.14 8.15 8.95 8.63 6.73 -19.00%

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
Post a Comment