[ASTRO.] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 39.91%
YoY- 144.03%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 3,258,319 2,971,461 2,601,698 2,224,302 2,012,532 1,716,344 1,418,771 14.84%
PBT 430,817 -372,373 136,631 280,410 259,058 210,547 22,475 63.51%
Tax -197,840 -158,079 -148,501 -129,151 -35,971 -57,882 -10,286 63.61%
NP 232,977 -530,452 -11,870 151,259 223,087 152,665 12,189 63.44%
-
NP to SH 232,977 -529,187 -6,158 160,427 228,751 152,665 12,189 63.44%
-
Tax Rate 45.92% - 108.69% 46.06% 13.89% 27.49% 45.77% -
Total Cost 3,025,342 3,501,913 2,613,568 2,073,043 1,789,445 1,563,679 1,406,582 13.60%
-
Net Worth 890,906 794,684 1,620,025 1,836,442 1,790,361 1,556,403 1,032,241 -2.42%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 154,788 195,326 193,112 135,197 96,196 48,037 - -
Div Payout % 66.44% 0.00% 0.00% 84.27% 42.05% 31.47% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 890,906 794,684 1,620,025 1,836,442 1,790,361 1,556,403 1,032,241 -2.42%
NOSH 1,936,752 1,938,255 1,928,602 1,933,097 1,925,119 1,921,485 1,911,557 0.21%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 7.15% -17.85% -0.46% 6.80% 11.08% 8.89% 0.86% -
ROE 26.15% -66.59% -0.38% 8.74% 12.78% 9.81% 1.18% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 168.24 153.31 134.90 115.06 104.54 89.32 74.22 14.59%
EPS 12.03 -27.30 -0.32 8.30 11.88 7.95 0.64 62.98%
DPS 8.00 10.08 10.00 7.00 5.00 2.50 0.00 -
NAPS 0.46 0.41 0.84 0.95 0.93 0.81 0.54 -2.63%
Adjusted Per Share Value based on latest NOSH - 1,936,752
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 168.24 153.42 134.33 114.85 103.91 88.62 73.26 14.84%
EPS 12.03 -27.32 -0.32 8.28 11.81 7.88 0.63 63.41%
DPS 8.00 10.09 9.97 6.98 4.97 2.48 0.00 -
NAPS 0.46 0.4103 0.8365 0.9482 0.9244 0.8036 0.533 -2.42%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 3.20 2.14 3.82 5.40 4.92 5.50 4.30 -
P/RPS 1.90 1.40 2.83 4.69 4.71 6.16 5.79 -16.93%
P/EPS 26.60 -7.84 -1,196.37 65.07 41.41 69.22 674.35 -41.62%
EY 3.76 -12.76 -0.08 1.54 2.42 1.44 0.15 70.98%
DY 2.50 4.71 2.62 1.30 1.02 0.45 0.00 -
P/NAPS 6.96 5.22 4.55 5.68 5.29 6.79 7.96 -2.21%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 17/03/09 19/03/08 21/03/07 21/03/06 11/03/05 - -
Price 4.26 1.88 3.40 4.98 4.78 5.45 0.00 -
P/RPS 2.53 1.23 2.52 4.33 4.57 6.10 0.00 -
P/EPS 35.41 -6.89 -1,064.83 60.01 40.23 68.60 0.00 -
EY 2.82 -14.52 -0.09 1.67 2.49 1.46 0.00 -
DY 1.88 5.36 2.94 1.41 1.05 0.46 0.00 -
P/NAPS 9.26 4.59 4.05 5.24 5.14 6.73 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