[ASTRO.] QoQ TTM Result on 31-Oct-2009 [#3]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

09-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

31-Oct-2009 [#3]

Profit Trend

QoQ- 176.76%

YoY- 132.13%

Quarter Report

3 - Financial Results Q3 FY10.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	3,258,319	3,153,667	3,034,721	3,013,502	2,971,461	2,906,960	2,841,856	9.51%
YoY %	3.32%	3.92%	0.70%	1.41%	2.22%	2.29%	-	-
Horiz. %	114.65%	110.97%	106.79%	106.04%	104.56%	102.29%	100.00%	-
PBT	430,817	350,569	-57,493	-341,241	-372,373	-374,545	-81,508	-
YoY %	22.89%	709.76%	83.15%	8.36%	0.58%	-359.52%	-	-
Horiz. %	-528.56%	-430.10%	70.54%	418.66%	456.85%	459.52%	100.00%	-
Tax	-197,840	-184,037	-159,838	-151,437	-158,079	-146,061	-153,683	18.28%
YoY %	-7.50%	-15.14%	-5.55%	4.20%	-8.23%	4.96%	-	-
Horiz. %	128.73%	119.75%	104.00%	98.54%	102.86%	95.04%	100.00%	-
NP	232,977	166,532	-217,331	-492,678	-530,452	-520,606	-235,191	-
YoY %	39.90%	176.63%	55.89%	7.12%	-1.89%	-121.35%	-	-
Horiz. %	-99.06%	-70.81%	92.41%	209.48%	225.54%	221.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	232,977	166,524	-216,929	-492,046	-529,187	-518,243	-233,856	-
YoY %	39.91%	176.76%	55.91%	7.02%	-2.11%	-121.61%	-	-
Horiz. %	-99.62%	-71.21%	92.76%	210.41%	226.29%	221.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.92%	52.50%	-	-	-	-	-	-
YoY %	-12.53%	0.00%	-	-	-	-	-	-
Horiz. %	87.47%	100.00%	-	-	-	-	-	-
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%
YoY %	1.28%	-8.15%	-7.25%	0.12%	2.17%	11.39%	-	-
Horiz. %	98.32%	97.08%	105.69%	113.95%	113.81%	111.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	890,906	870,449	771,972	834,175	794,684	928,016	1,256,934	-20.45%
YoY %	2.35%	12.76%	-7.46%	4.97%	-14.37%	-26.17%	-	-
Horiz. %	70.88%	69.25%	61.42%	66.37%	63.22%	73.83%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	154,788	193,561	193,537	193,632	195,326	243,300	252,947	-27.85%
YoY %	-20.03%	0.01%	-0.05%	-0.87%	-19.72%	-3.81%	-	-
Horiz. %	61.19%	76.52%	76.51%	76.55%	77.22%	96.19%	100.00%	-
Div Payout %	66.44%	116.24%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	-42.84%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	57.16%	100.00%	-	-	-	-	-	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	890,906	870,449	771,972	834,175	794,684	928,016	1,256,934	-20.45%
YoY %	2.35%	12.76%	-7.46%	4.97%	-14.37%	-26.17%	-	-
Horiz. %	70.88%	69.25%	61.42%	66.37%	63.22%	73.83%	100.00%	-
NOSH	1,936,752	1,934,331	1,929,930	1,939,943	1,938,255	1,933,366	1,933,745	0.10%
YoY %	0.13%	0.23%	-0.52%	0.09%	0.25%	-0.02%	-	-
Horiz. %	100.16%	100.03%	99.80%	100.32%	100.23%	99.98%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	7.15%	5.28%	-7.16%	-16.35%	-17.85%	-17.91%	-8.28%	-
YoY %	35.42%	173.74%	56.21%	8.40%	0.34%	-116.30%	-	-
Horiz. %	-86.35%	-63.77%	86.47%	197.46%	215.58%	216.30%	100.00%	-
ROE	26.15%	19.13%	-28.10%	-58.99%	-66.59%	-55.84%	-18.61%	-
YoY %	36.70%	168.08%	52.36%	11.41%	-19.25%	-200.05%	-	-
Horiz. %	-140.52%	-102.79%	150.99%	316.98%	357.82%	300.05%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	168.24	163.04	157.25	155.34	153.31	150.36	146.96	9.40%
YoY %	3.19%	3.68%	1.23%	1.32%	1.96%	2.31%	-	-
Horiz. %	114.48%	110.94%	107.00%	105.70%	104.32%	102.31%	100.00%	-
EPS	12.03	8.61	-11.24	-25.36	-27.30	-26.81	-12.09	-
YoY %	39.72%	176.60%	55.68%	7.11%	-1.83%	-121.75%	-	-
Horiz. %	-99.50%	-71.22%	92.97%	209.76%	225.81%	221.75%	100.00%	-
DPS	8.00	10.00	10.00	10.00	10.08	12.58	13.08	-27.88%
YoY %	-20.00%	0.00%	0.00%	-0.79%	-19.87%	-3.82%	-	-
Horiz. %	61.16%	76.45%	76.45%	76.45%	77.06%	96.18%	100.00%	-
NAPS	0.46	0.45	0.40	0.43	0.41	0.48	0.65	-20.53%
YoY %	2.22%	12.50%	-6.98%	4.88%	-14.58%	-26.15%	-	-
Horiz. %	70.77%	69.23%	61.54%	66.15%	63.08%	73.85%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,934,331
RPS	168.24	162.83	156.69	155.60	153.42	150.09	146.73	9.52%
YoY %	3.32%	3.92%	0.70%	1.42%	2.22%	2.29%	-	-
Horiz. %	114.66%	110.97%	106.79%	106.05%	104.56%	102.29%	100.00%	-
EPS	12.03	8.60	-11.20	-25.41	-27.32	-26.76	-12.07	-
YoY %	39.88%	176.79%	55.92%	6.99%	-2.09%	-121.71%	-	-
Horiz. %	-99.67%	-71.25%	92.79%	210.52%	226.35%	221.71%	100.00%	-
DPS	8.00	9.99	9.99	10.00	10.09	12.56	13.06	-27.80%
YoY %	-19.92%	0.00%	-0.10%	-0.89%	-19.67%	-3.83%	-	-
Horiz. %	61.26%	76.49%	76.49%	76.57%	77.26%	96.17%	100.00%	-
NAPS	0.46	0.4494	0.3986	0.4307	0.4103	0.4792	0.649	-20.45%
YoY %	2.36%	12.74%	-7.45%	4.97%	-14.38%	-26.16%	-	-
Horiz. %	70.88%	69.24%	61.42%	66.36%	63.22%	73.84%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-6.86%	-7.27%	34.15%	17.14%	0.00%	-38.05%	-	-
Horiz. %	84.07%	90.27%	97.35%	72.57%	61.95%	61.95%	100.00%	-
P/EPS	26.60	38.56	-30.78	-10.05	-7.84	-7.87	-27.45	-
YoY %	-31.02%	225.28%	-206.27%	-28.19%	0.38%	71.33%	-	-
Horiz. %	-96.90%	-140.47%	112.13%	36.61%	28.56%	28.67%	100.00%	-
EY	3.76	2.59	-3.25	-9.95	-12.76	-12.70	-3.64	-
YoY %	45.17%	179.69%	67.34%	22.02%	-0.47%	-248.90%	-	-
Horiz. %	-103.30%	-71.15%	89.29%	273.35%	350.55%	348.90%	100.00%	-
DY	2.50	3.01	2.89	3.92	4.71	5.96	3.94	-26.09%
YoY %	-16.94%	4.15%	-26.28%	-16.77%	-20.97%	51.27%	-	-
Horiz. %	63.45%	76.40%	73.35%	99.49%	119.54%	151.27%	100.00%	-
P/NAPS	6.96	7.38	8.65	5.93	5.22	4.40	5.11	22.80%
YoY %	-5.69%	-14.68%	45.87%	13.60%	18.64%	-13.89%	-	-
Horiz. %	136.20%	144.42%	169.28%	116.05%	102.15%	86.11%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	27.14%	-14.22%	11.00%	69.92%	-16.89%	-32.11%	-	-
Horiz. %	116.06%	91.28%	106.42%	95.87%	56.42%	67.89%	100.00%	-
P/EPS	35.41	37.64	-32.47	-12.77	-6.89	-8.28	-26.46	-
YoY %	-5.92%	215.92%	-154.27%	-85.34%	16.79%	68.71%	-	-
Horiz. %	-133.82%	-142.25%	122.71%	48.26%	26.04%	31.29%	100.00%	-
EY	2.82	2.66	-3.08	-7.83	-14.52	-12.07	-3.78	-
YoY %	6.02%	186.36%	60.66%	46.07%	-20.30%	-219.31%	-	-
Horiz. %	-74.60%	-70.37%	81.48%	207.14%	384.13%	319.31%	100.00%	-
DY	1.88	3.09	2.74	3.09	5.36	5.67	4.09	-40.35%
YoY %	-39.16%	12.77%	-11.33%	-42.35%	-5.47%	38.63%	-	-
Horiz. %	45.97%	75.55%	66.99%	75.55%	131.05%	138.63%	100.00%	-
P/NAPS	9.26	7.20	9.13	7.53	4.59	4.63	4.92	52.26%
YoY %	28.61%	-21.14%	21.25%	64.05%	-0.86%	-5.89%	-	-
Horiz. %	188.21%	146.34%	185.57%	153.05%	93.29%	94.11%	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