[ASTRO.] YoY TTM 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- 55.91%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 3,034,721 2,841,856 2,344,430 2,132,071 1,874,380 1,583,787 649,509 29.26%
PBT -57,493 -81,508 103,717 356,747 233,964 141,945 -25,437 14.54%
Tax -159,838 -153,683 -139,484 -55,922 -52,617 -45,390 -5,801 73.70%
NP -217,331 -235,191 -35,767 300,825 181,347 96,555 -31,238 38.12%
-
NP to SH -216,929 -233,856 -25,330 308,468 183,339 96,555 -31,238 38.08%
-
Tax Rate - - 134.49% 15.68% 22.49% 31.98% - -
Total Cost 3,252,052 3,077,047 2,380,197 1,831,246 1,693,033 1,487,232 680,747 29.74%
-
Net Worth 771,972 1,256,934 1,722,181 1,869,335 1,191,131 1,074,942 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 193,537 252,947 135,355 105,922 76,854 - - -
Div Payout % 0.00% 0.00% 0.00% 34.34% 41.92% - - -
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 771,972 1,256,934 1,722,181 1,869,335 1,191,131 1,074,942 0 -
NOSH 1,929,930 1,933,745 1,935,035 1,927,150 1,921,179 1,919,540 1,187,986 8.41%
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 -7.16% -8.28% -1.53% 14.11% 9.68% 6.10% -4.81% -
ROE -28.10% -18.61% -1.47% 16.50% 15.39% 8.98% 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 157.25 146.96 121.16 110.63 97.56 82.51 54.67 19.23%
EPS -11.24 -12.09 -1.31 16.01 9.54 5.03 -2.63 27.36%
DPS 10.00 13.08 7.00 5.50 4.00 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 156.69 146.73 121.05 110.08 96.78 81.78 33.54 29.26%
EPS -11.20 -12.07 -1.31 15.93 9.47 4.99 -1.61 38.12%
DPS 9.99 13.06 6.99 5.47 3.97 0.00 0.00 -
NAPS 0.3986 0.649 0.8892 0.9652 0.615 0.555 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 2.20 2.26 3.20 4.25 5.89 5.55 0.00 -
P/EPS -30.78 -27.45 -296.41 29.36 60.25 91.05 0.00 -
EY -3.25 -3.64 -0.34 3.41 1.66 1.10 0.00 -
DY 2.89 3.94 1.80 1.17 0.70 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 2.32 2.18 2.86 4.30 5.69 5.55 0.00 -
P/EPS -32.47 -26.46 -264.32 29.74 58.16 91.05 0.00 -
EY -3.08 -3.78 -0.38 3.36 1.72 1.10 0.00 -
DY 2.74 4.09 2.02 1.16 0.72 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