[ASTRO.] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 176.76%
YoY- 132.13%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 3,153,667 2,906,960 2,470,038 2,178,356 1,941,178 1,651,663 1,022,379 20.63%
PBT 350,569 -374,545 87,166 394,642 263,725 163,525 -17,458 -
Tax -184,037 -146,061 -154,086 -82,572 -57,637 -42,556 -8,393 67.22%
NP 166,532 -520,606 -66,920 312,070 206,088 120,969 -25,851 -
-
NP to SH 166,524 -518,243 -59,360 319,928 210,124 120,969 -25,851 -
-
Tax Rate 52.50% - 176.77% 20.92% 21.85% 26.02% - -
Total Cost 2,987,135 3,427,566 2,536,958 1,866,286 1,735,090 1,530,694 1,048,230 19.05%
-
Net Worth 870,449 928,016 1,720,127 1,908,372 1,251,050 1,095,907 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 193,561 243,300 193,337 105,922 76,854 - - -
Div Payout % 116.24% 0.00% 0.00% 33.11% 36.58% - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 870,449 928,016 1,720,127 1,908,372 1,251,050 1,095,907 0 -
NOSH 1,934,331 1,933,366 1,932,727 1,927,648 1,924,693 1,922,645 1,243,333 7.63%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 5.28% -17.91% -2.71% 14.33% 10.62% 7.32% -2.53% -
ROE 19.13% -55.84% -3.45% 16.76% 16.80% 11.04% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 163.04 150.36 127.80 113.01 100.86 85.91 82.23 12.07%
EPS 8.61 -26.81 -3.07 16.60 10.92 6.29 -2.08 -
DPS 10.00 12.58 10.00 5.50 4.00 0.00 0.00 -
NAPS 0.45 0.48 0.89 0.99 0.65 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,934,331
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 162.83 150.09 127.54 112.47 100.23 85.28 52.79 20.63%
EPS 8.60 -26.76 -3.06 16.52 10.85 6.25 -1.33 -
DPS 9.99 12.56 9.98 5.47 3.97 0.00 0.00 -
NAPS 0.4494 0.4792 0.8882 0.9853 0.646 0.5658 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.32 2.11 3.38 4.98 5.50 5.20 4.72 -
P/RPS 2.04 1.40 2.64 4.41 5.45 6.05 5.74 -15.82%
P/EPS 38.56 -7.87 -110.05 30.01 50.38 82.65 -227.01 -
EY 2.59 -12.70 -0.91 3.33 1.98 1.21 -0.44 -
DY 3.01 5.96 2.96 1.10 0.73 0.00 0.00 -
P/NAPS 7.38 4.40 3.80 5.03 8.46 9.12 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 09/12/09 16/12/08 07/12/07 08/12/06 01/12/05 03/12/04 - -
Price 3.24 2.22 3.38 5.60 5.30 5.50 0.00 -
P/RPS 1.99 1.48 2.64 4.96 5.25 6.40 0.00 -
P/EPS 37.64 -8.28 -110.05 33.74 48.55 87.42 0.00 -
EY 2.66 -12.07 -0.91 2.96 2.06 1.14 0.00 -
DY 3.09 5.67 2.96 0.98 0.75 0.00 0.00 -
P/NAPS 7.20 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