[ASTRO] YoY Cumulative Quarter Result on 31-Jan-2020 [#4]

Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- 26.9%
YoY- 41.56%
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 3,800,065 4,175,480 4,359,668 4,911,803 5,479,048 5,530,753 5,612,647 -6.29%
PBT 288,941 590,714 692,843 862,680 651,145 1,073,151 845,513 -16.37%
Tax -78,453 -130,087 -165,018 -218,065 -190,321 -309,175 -228,521 -16.31%
NP 210,488 460,627 527,825 644,615 460,824 763,976 616,992 -16.40%
-
NP to SH 259,038 460,878 539,847 655,298 462,921 770,636 623,683 -13.61%
-
Tax Rate 27.15% 22.02% 23.82% 25.28% 29.23% 28.81% 27.03% -
Total Cost 3,589,577 3,714,853 3,831,843 4,267,188 5,018,224 4,766,777 4,995,655 -5.35%
-
Net Worth 1,071,059 1,125,290 1,077,838 855,700 585,046 653,821 629,409 9.26%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 156,435 351,979 417,160 391,088 469,288 651,735 650,754 -21.13%
Div Payout % 60.39% 76.37% 77.27% 59.68% 101.38% 84.57% 104.34% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 1,071,059 1,125,290 1,077,838 855,700 585,046 653,821 629,409 9.26%
NOSH 5,214,506 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 5,206,035 0.02%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 5.54% 11.03% 12.11% 13.12% 8.41% 13.81% 10.99% -
ROE 24.19% 40.96% 50.09% 76.58% 79.13% 117.87% 99.09% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 72.87 80.07 83.61 94.19 105.08 106.08 107.81 -6.31%
EPS 4.98 8.84 10.35 12.57 8.88 14.79 11.98 -13.60%
DPS 3.00 6.75 8.00 7.50 9.00 12.50 12.50 -21.15%
NAPS 0.2054 0.2158 0.2067 0.1641 0.1122 0.1254 0.1209 9.23%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 72.81 80.01 83.53 94.11 104.98 105.97 107.54 -6.29%
EPS 4.96 8.83 10.34 12.56 8.87 14.77 11.95 -13.62%
DPS 3.00 6.74 7.99 7.49 8.99 12.49 12.47 -21.12%
NAPS 0.2052 0.2156 0.2065 0.164 0.1121 0.1253 0.1206 9.25%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.615 0.96 0.85 1.20 1.68 2.60 2.72 -
P/RPS 0.84 1.20 1.02 1.27 1.60 2.45 2.52 -16.72%
P/EPS 12.38 10.86 8.21 9.55 18.92 17.59 22.70 -9.60%
EY 8.08 9.21 12.18 10.47 5.28 5.68 4.40 10.65%
DY 4.88 7.03 9.41 6.25 5.36 4.81 4.60 0.98%
P/NAPS 2.99 4.45 4.11 7.31 14.97 20.73 22.50 -28.55%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 31/03/22 25/03/21 25/03/20 26/03/19 28/03/18 28/03/17 -
Price 0.66 1.10 0.92 0.83 1.53 2.02 2.87 -
P/RPS 0.91 1.37 1.10 0.88 1.46 1.90 2.66 -16.36%
P/EPS 13.29 12.45 8.89 6.60 17.23 13.67 23.96 -9.35%
EY 7.53 8.03 11.25 15.14 5.80 7.32 4.17 10.34%
DY 4.55 6.14 8.70 9.04 5.88 6.19 4.36 0.71%
P/NAPS 3.21 5.10 4.45 5.06 13.64 16.11 23.74 -28.34%

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