[ASTRO.] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
18-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 547.4%
YoY- 245.73%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 1,716,344 1,673,694 1,629,050 1,564,280 1,418,771 1,363,172 1,299,018 20.30%
PBT 203,278 164,789 188,066 156,936 22,475 -23,277 -50,874 -
Tax -57,882 -54,217 -81,810 -78,024 -10,286 -11,190 -11,602 190.55%
NP 145,396 110,572 106,256 78,912 12,189 -34,468 -62,476 -
-
NP to SH 145,396 110,572 106,256 78,912 12,189 -34,468 -62,476 -
-
Tax Rate 28.47% 32.90% 43.50% 49.72% 45.77% - - -
Total Cost 1,570,948 1,563,122 1,522,794 1,485,368 1,406,582 1,397,640 1,361,494 9.96%
-
Net Worth 1,553,689 1,094,202 1,074,067 1,053,436 747,961 0 0 -
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 47,953 - - - - - - -
Div Payout % 32.98% - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 1,553,689 1,094,202 1,074,067 1,053,436 747,961 0 0 -
NOSH 1,918,135 1,919,652 1,917,978 1,915,339 1,385,113 1,208,047 1,187,756 37.44%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 8.47% 6.61% 6.52% 5.04% 0.86% -2.53% -4.81% -
ROE 9.36% 10.11% 9.89% 7.49% 1.63% 0.00% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 89.48 87.19 84.94 81.67 102.43 112.84 109.37 -12.47%
EPS 7.58 5.76 5.54 4.12 0.88 -2.84 -5.26 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.57 0.56 0.55 0.54 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,915,339
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 88.62 86.42 84.11 80.77 73.26 70.38 67.07 20.31%
EPS 7.51 5.71 5.49 4.07 0.63 -1.78 -3.23 -
DPS 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8022 0.565 0.5546 0.5439 0.3862 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - -
Price 5.50 5.20 4.58 5.20 4.30 4.72 0.00 -
P/RPS 6.15 5.96 5.39 6.37 4.20 4.18 0.00 -
P/EPS 72.56 90.28 82.67 126.21 488.64 -165.43 0.00 -
EY 1.38 1.11 1.21 0.79 0.20 -0.60 0.00 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 9.12 8.18 9.45 7.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 11/03/05 03/12/04 10/09/04 18/06/04 23/03/04 19/12/03 - -
Price 5.45 5.50 4.58 4.62 4.84 4.28 0.00 -
P/RPS 6.09 6.31 5.39 5.66 4.73 3.79 0.00 -
P/EPS 71.90 95.49 82.67 112.14 550.00 -150.01 0.00 -
EY 1.39 1.05 1.21 0.89 0.18 -0.67 0.00 -
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.73 9.65 8.18 8.40 8.96 0.00 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