[ASTRO.] YoY Cumulative Quarter 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- 80.48%
YoY- 124.94%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,515,646 1,452,386 1,212,228 1,092,100 972,561 814,525 649,509 15.15%
PBT 135,187 -179,693 38,446 215,140 117,450 94,033 -25,437 -
Tax -72,865 -71,106 -65,924 -55,591 -37,232 -40,905 -5,801 52.40%
NP 62,322 -250,799 -27,478 159,549 80,218 53,128 -31,238 -
-
NP to SH 62,322 -249,936 -22,238 163,520 83,802 53,128 -31,238 -
-
Tax Rate 53.90% - 171.47% 25.84% 31.70% 43.50% - -
Total Cost 1,453,324 1,703,185 1,239,706 932,551 892,343 761,397 680,747 13.46%
-
Net Worth 774,186 1,257,417 1,721,027 1,870,452 1,191,679 1,074,067 0 -
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 96,773 96,724 38,674 38,566 28,830 - - -
Div Payout % 155.28% 0.00% 0.00% 23.58% 34.40% - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 774,186 1,257,417 1,721,027 1,870,452 1,191,679 1,074,067 0 -
NOSH 1,935,465 1,934,489 1,933,739 1,928,301 1,922,064 1,917,978 1,187,756 8.47%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 4.11% -17.27% -2.27% 14.61% 8.25% 6.52% -4.81% -
ROE 8.05% -19.88% -1.29% 8.74% 7.03% 4.95% 0.00% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 78.31 75.08 62.69 56.64 50.60 42.47 54.68 6.16%
EPS 3.22 -12.92 -1.15 8.48 4.36 2.77 -2.63 -
DPS 5.00 5.00 2.00 2.00 1.50 0.00 0.00 -
NAPS 0.40 0.65 0.89 0.97 0.62 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,929,930
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 78.26 74.99 62.59 56.39 50.22 42.06 33.54 15.15%
EPS 3.22 -12.90 -1.15 8.44 4.33 2.74 -1.61 -
DPS 5.00 4.99 2.00 1.99 1.49 0.00 0.00 -
NAPS 0.3997 0.6492 0.8886 0.9658 0.6153 0.5546 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 - -
Price 3.46 3.32 3.88 4.70 5.75 4.58 0.00 -
P/RPS 4.42 4.42 6.19 8.30 11.36 10.78 0.00 -
P/EPS 107.45 -25.70 -337.39 55.42 131.88 165.34 0.00 -
EY 0.93 -3.89 -0.30 1.80 0.76 0.60 0.00 -
DY 1.45 1.51 0.52 0.43 0.26 0.00 0.00 -
P/NAPS 8.65 5.11 4.36 4.85 9.27 8.18 0.00 -
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 10/09/09 11/09/08 13/09/07 08/09/06 08/09/05 10/09/04 - -
Price 3.65 3.20 3.46 4.76 5.55 4.58 0.00 -
P/RPS 4.66 4.26 5.52 8.40 10.97 10.78 0.00 -
P/EPS 113.35 -24.77 -300.87 56.13 127.29 165.34 0.00 -
EY 0.88 -4.04 -0.33 1.78 0.79 0.60 0.00 -
DY 1.37 1.56 0.58 0.42 0.27 0.00 0.00 -
P/NAPS 9.13 4.92 3.89 4.91 8.95 8.18 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