[ASTRO] YoY Cumulative Quarter Result on 31-Jul-2020 [#2]

Announcement Date
15-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 181.0%
YoY- -39.95%
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 1,760,946 1,883,209 2,121,774 2,143,900 2,470,784 2,727,379 2,745,843 -7.13%
PBT 50,256 254,127 303,999 284,316 447,294 264,095 608,716 -33.99%
Tax -17,444 -63,642 -73,539 -74,233 -110,134 -75,531 -171,274 -31.65%
NP 32,812 190,485 230,460 210,083 337,160 188,564 437,442 -35.04%
-
NP to SH 39,546 198,484 228,373 207,490 345,532 191,308 442,165 -33.11%
-
Tax Rate 34.71% 25.04% 24.19% 26.11% 24.62% 28.60% 28.14% -
Total Cost 1,728,134 1,692,724 1,891,314 1,933,817 2,133,624 2,538,815 2,308,401 -4.70%
-
Net Worth 1,133,654 1,168,049 1,066,366 938,611 755,554 580,305 679,652 8.89%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 13,036 117,326 156,435 130,362 208,572 260,694 312,484 -41.09%
Div Payout % 32.97% 59.11% 68.50% 62.83% 60.36% 136.27% 70.67% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 1,133,654 1,168,049 1,066,366 938,611 755,554 580,305 679,652 8.89%
NOSH 5,214,506 5,214,506 5,214,506 5,214,506 5,214,314 5,213,883 5,208,068 0.02%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 1.86% 10.11% 10.86% 9.80% 13.65% 6.91% 15.93% -
ROE 3.49% 16.99% 21.42% 22.11% 45.73% 32.97% 65.06% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 33.77 36.11 40.69 41.11 47.38 52.31 52.72 -7.15%
EPS 0.76 3.81 4.38 3.98 6.63 3.67 8.49 -33.10%
DPS 0.25 2.25 3.00 2.50 4.00 5.00 6.00 -41.10%
NAPS 0.2174 0.224 0.2045 0.18 0.1449 0.1113 0.1305 8.87%
Adjusted Per Share Value based on latest NOSH - 5,214,506
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 33.74 36.08 40.65 41.08 47.34 52.26 52.61 -7.13%
EPS 0.76 3.80 4.38 3.98 6.62 3.67 8.47 -33.07%
DPS 0.25 2.25 3.00 2.50 4.00 5.00 5.99 -41.08%
NAPS 0.2172 0.2238 0.2043 0.1798 0.1448 0.1112 0.1302 8.89%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.535 0.895 1.05 0.795 1.45 1.83 2.58 -
P/RPS 1.58 2.48 2.58 1.93 3.06 3.50 4.89 -17.15%
P/EPS 70.55 23.51 23.97 19.98 21.88 49.87 30.39 15.06%
EY 1.42 4.25 4.17 5.01 4.57 2.01 3.29 -13.06%
DY 0.47 2.51 2.86 3.14 2.76 2.73 2.33 -23.40%
P/NAPS 2.46 4.00 5.13 4.42 10.01 16.44 19.77 -29.33%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 25/09/23 26/09/22 21/09/21 15/09/20 12/09/19 26/09/18 14/09/17 -
Price 0.51 0.83 1.05 0.805 1.34 1.66 2.63 -
P/RPS 1.51 2.30 2.58 1.96 2.83 3.17 4.99 -18.05%
P/EPS 67.25 21.81 23.97 20.23 20.22 45.24 30.98 13.78%
EY 1.49 4.59 4.17 4.94 4.95 2.21 3.23 -12.09%
DY 0.49 2.71 2.86 3.11 2.99 3.01 2.28 -22.59%
P/NAPS 2.35 3.71 5.13 4.47 9.25 14.91 20.15 -30.09%

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