[ASTRO.] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
16-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -33.45%
YoY- -4347.81%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 3,172,177 2,929,236 2,522,220 2,194,572 1,973,473 1,673,694 1,363,172 15.10%
PBT 441,168 -522,753 158,813 416,473 235,693 164,789 -23,277 -
Tax -180,629 -146,020 -149,272 -116,025 -56,013 -54,217 -11,190 58.90%
NP 260,538 -668,773 9,541 300,448 179,680 110,572 -34,468 -
-
NP to SH 260,538 -667,076 15,704 308,754 187,184 110,572 -34,468 -
-
Tax Rate 40.94% - 93.99% 27.86% 23.77% 32.90% - -
Total Cost 2,911,638 3,598,009 2,512,678 1,894,124 1,793,793 1,563,122 1,397,640 12.99%
-
Net Worth 870,611 928,285 1,718,429 1,908,828 1,250,030 1,094,202 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 193,469 193,392 128,721 51,416 38,462 - - -
Div Payout % 74.26% 0.00% 819.67% 16.65% 20.55% - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 870,611 928,285 1,718,429 1,908,828 1,250,030 1,094,202 0 -
NOSH 1,934,692 1,933,927 1,930,819 1,928,109 1,923,123 1,919,652 1,208,047 8.15%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 8.21% -22.83% 0.38% 13.69% 9.10% 6.61% -2.53% -
ROE 29.93% -71.86% 0.91% 16.18% 14.97% 10.11% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 163.96 151.47 130.63 113.82 102.62 87.19 112.84 6.41%
EPS 13.47 -34.49 0.81 16.01 9.73 5.76 -2.84 -
DPS 10.00 10.00 6.67 2.67 2.00 0.00 0.00 -
NAPS 0.45 0.48 0.89 0.99 0.65 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,933,366
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 163.79 151.24 130.23 113.31 101.90 86.42 70.38 15.10%
EPS 13.45 -34.44 0.81 15.94 9.66 5.71 -1.78 -
DPS 9.99 9.99 6.65 2.65 1.99 0.00 0.00 -
NAPS 0.4495 0.4793 0.8873 0.9856 0.6454 0.565 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.32 2.11 3.38 4.98 5.50 5.20 4.72 -
P/RPS 2.02 1.39 2.59 4.38 5.36 5.96 4.18 -11.40%
P/EPS 24.65 -6.12 415.57 31.10 56.51 90.28 -165.43 -
EY 4.06 -16.35 0.24 3.22 1.77 1.11 -0.60 -
DY 3.01 4.74 1.97 0.54 0.36 0.00 0.00 -
P/NAPS 7.38 4.40 3.80 5.03 8.46 9.12 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 09/12/09 16/12/08 07/12/07 08/12/06 01/12/05 03/12/04 19/12/03 -
Price 3.24 2.22 3.38 5.60 5.30 5.50 4.28 -
P/RPS 1.98 1.47 2.59 4.92 5.16 6.31 3.79 -10.24%
P/EPS 24.06 -6.44 415.57 34.97 54.45 95.49 -150.01 -
EY 4.16 -15.54 0.24 2.86 1.84 1.05 -0.67 -
DY 3.09 4.50 1.97 0.48 0.38 0.00 0.00 -
P/NAPS 7.20 4.63 3.80 5.66 8.15 9.65 0.00 -

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