[ASTRO.] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
01-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 14.61%
YoY- 73.7%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 2,906,960 2,470,038 2,178,356 1,941,178 1,651,663 1,022,379 23.21%
PBT -374,545 87,166 394,642 263,725 163,525 -17,458 84.50%
Tax -146,061 -154,086 -82,572 -57,637 -42,556 -8,393 76.95%
NP -520,606 -66,920 312,070 206,088 120,969 -25,851 82.18%
-
NP to SH -518,243 -59,360 319,928 210,124 120,969 -25,851 82.02%
-
Tax Rate - 176.77% 20.92% 21.85% 26.02% - -
Total Cost 3,427,566 2,536,958 1,866,286 1,735,090 1,530,694 1,048,230 26.70%
-
Net Worth 928,016 1,720,127 1,908,372 1,251,050 1,095,907 0 -
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 243,300 193,337 105,922 76,854 - - -
Div Payout % 0.00% 0.00% 33.11% 36.58% - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 928,016 1,720,127 1,908,372 1,251,050 1,095,907 0 -
NOSH 1,933,366 1,932,727 1,927,648 1,924,693 1,922,645 1,243,333 9.22%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin -17.91% -2.71% 14.33% 10.62% 7.32% -2.53% -
ROE -55.84% -3.45% 16.76% 16.80% 11.04% 0.00% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 150.36 127.80 113.01 100.86 85.91 82.23 12.81%
EPS -26.81 -3.07 16.60 10.92 6.29 -2.08 66.64%
DPS 12.58 10.00 5.50 4.00 0.00 0.00 -
NAPS 0.48 0.89 0.99 0.65 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,924,693
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 150.09 127.54 112.47 100.23 85.28 52.79 23.21%
EPS -26.76 -3.06 16.52 10.85 6.25 -1.33 82.15%
DPS 12.56 9.98 5.47 3.97 0.00 0.00 -
NAPS 0.4792 0.8882 0.9853 0.646 0.5658 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 2.11 3.38 4.98 5.50 5.20 4.72 -
P/RPS 1.40 2.64 4.41 5.45 6.05 5.74 -24.56%
P/EPS -7.87 -110.05 30.01 50.38 82.65 -227.01 -48.91%
EY -12.70 -0.91 3.33 1.98 1.21 -0.44 95.77%
DY 5.96 2.96 1.10 0.73 0.00 0.00 -
P/NAPS 4.40 3.80 5.03 8.46 9.12 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 16/12/08 07/12/07 08/12/06 01/12/05 03/12/04 - -
Price 2.22 3.38 5.60 5.30 5.50 0.00 -
P/RPS 1.48 2.64 4.96 5.25 6.40 0.00 -
P/EPS -8.28 -110.05 33.74 48.55 87.42 0.00 -
EY -12.07 -0.91 2.96 2.06 1.14 0.00 -
DY 5.67 2.96 0.98 0.75 0.00 0.00 -
P/NAPS 4.63 3.80 5.66 8.15 9.65 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