[ASTRO.] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 3.72%
YoY- 52.26%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 2,344,430 2,284,237 2,224,302 2,178,356 2,132,071 2,062,308 2,012,532 10.74%
PBT 103,717 224,128 280,410 394,642 356,747 311,825 259,058 -45.76%
Tax -139,484 -131,214 -129,151 -82,572 -55,922 -39,994 -35,971 147.43%
NP -35,767 92,914 151,259 312,070 300,825 271,831 223,087 -
-
NP to SH -25,330 101,890 160,427 319,928 308,468 279,424 228,751 -
-
Tax Rate 134.49% 58.54% 46.06% 20.92% 15.68% 12.83% 13.89% -
Total Cost 2,380,197 2,191,323 2,073,043 1,866,286 1,831,246 1,790,477 1,789,445 21.01%
-
Net Worth 1,722,181 1,839,142 1,836,442 1,908,372 1,869,335 1,886,604 1,790,361 -2.56%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 135,355 135,197 135,197 105,922 105,922 96,196 96,196 25.64%
Div Payout % 0.00% 132.69% 84.27% 33.11% 34.34% 34.43% 42.05% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,722,181 1,839,142 1,836,442 1,908,372 1,869,335 1,886,604 1,790,361 -2.56%
NOSH 1,935,035 1,935,939 1,933,097 1,927,648 1,927,150 1,925,106 1,925,119 0.34%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -1.53% 4.07% 6.80% 14.33% 14.11% 13.18% 11.08% -
ROE -1.47% 5.54% 8.74% 16.76% 16.50% 14.81% 12.78% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 121.16 117.99 115.06 113.01 110.63 107.13 104.54 10.36%
EPS -1.31 5.26 8.30 16.60 16.01 14.51 11.88 -
DPS 7.00 7.00 7.00 5.50 5.50 5.00 5.00 25.22%
NAPS 0.89 0.95 0.95 0.99 0.97 0.98 0.93 -2.89%
Adjusted Per Share Value based on latest NOSH - 1,927,648
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 121.05 117.94 114.85 112.47 110.08 106.48 103.91 10.74%
EPS -1.31 5.26 8.28 16.52 15.93 14.43 11.81 -
DPS 6.99 6.98 6.98 5.47 5.47 4.97 4.97 25.60%
NAPS 0.8892 0.9496 0.9482 0.9853 0.9652 0.9741 0.9244 -2.56%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 3.88 5.05 5.40 4.98 4.70 4.58 4.92 -
P/RPS 3.20 4.28 4.69 4.41 4.25 4.28 4.71 -22.77%
P/EPS -296.41 95.95 65.07 30.01 29.36 31.55 41.41 -
EY -0.34 1.04 1.54 3.33 3.41 3.17 2.42 -
DY 1.80 1.39 1.30 1.10 1.17 1.09 1.02 46.18%
P/NAPS 4.36 5.32 5.68 5.03 4.85 4.67 5.29 -12.12%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 13/09/07 27/06/07 21/03/07 08/12/06 08/09/06 20/06/06 21/03/06 -
Price 3.46 4.64 4.98 5.60 4.76 4.58 4.78 -
P/RPS 2.86 3.93 4.33 4.96 4.30 4.28 4.57 -26.89%
P/EPS -264.32 88.16 60.01 33.74 29.74 31.55 40.23 -
EY -0.38 1.13 1.67 2.96 3.36 3.17 2.49 -
DY 2.02 1.51 1.41 0.98 1.16 1.09 1.05 54.86%
P/NAPS 3.89 4.88 5.24 5.66 4.91 4.67 5.14 -16.99%

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