[ASTRO.] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 135.31%
YoY- -94.91%
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 2,904,772 2,839,444 2,601,698 2,522,220 2,424,456 2,331,804 2,224,302 19.49%
PBT -359,386 154,768 136,631 158,813 76,892 247,412 280,411 -
Tax -142,212 -167,740 -148,501 -149,272 -131,848 -126,588 -129,151 6.63%
NP -501,598 -12,972 -11,870 9,541 -54,956 120,824 151,260 -
-
NP to SH -499,872 -10,440 -6,158 15,704 -44,476 127,772 160,428 -
-
Tax Rate - 108.38% 108.69% 93.99% 171.47% 51.16% 46.06% -
Total Cost 3,406,370 2,852,416 2,613,568 2,512,678 2,479,412 2,210,980 2,073,042 39.29%
-
Net Worth 1,257,417 1,626,230 1,616,474 1,718,429 1,721,027 1,839,142 1,831,810 -22.20%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 193,448 200,769 192,437 128,721 77,349 - 134,975 27.14%
Div Payout % 0.00% 0.00% 0.00% 819.67% 0.00% - 84.13% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 1,257,417 1,626,230 1,616,474 1,718,429 1,721,027 1,839,142 1,831,810 -22.20%
NOSH 1,934,489 2,007,692 1,924,375 1,930,819 1,933,739 1,935,939 1,928,221 0.21%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -17.27% -0.46% -0.46% 0.38% -2.27% 5.18% 6.80% -
ROE -39.75% -0.64% -0.38% 0.91% -2.58% 6.95% 8.76% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 150.16 141.43 135.20 130.63 125.38 120.45 115.36 19.23%
EPS -25.84 -0.52 -0.32 0.81 -2.30 6.60 8.32 -
DPS 10.00 10.00 10.00 6.67 4.00 0.00 7.00 26.87%
NAPS 0.65 0.81 0.84 0.89 0.89 0.95 0.95 -22.37%
Adjusted Per Share Value based on latest NOSH - 1,932,727
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 149.98 146.61 134.33 130.23 125.18 120.40 114.85 19.49%
EPS -25.81 -0.54 -0.32 0.81 -2.30 6.60 8.28 -
DPS 9.99 10.37 9.94 6.65 3.99 0.00 6.97 27.15%
NAPS 0.6492 0.8397 0.8346 0.8873 0.8886 0.9496 0.9458 -22.20%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 3.32 3.50 3.82 3.38 3.88 5.05 5.40 -
P/RPS 2.21 2.47 2.83 2.59 3.09 4.19 4.68 -39.38%
P/EPS -12.85 -673.08 -1,193.75 415.57 -168.70 76.52 64.90 -
EY -7.78 -0.15 -0.08 0.24 -0.59 1.31 1.54 -
DY 3.01 2.86 2.62 1.97 1.03 0.00 1.30 75.10%
P/NAPS 5.11 4.32 4.55 3.80 4.36 5.32 5.68 -6.81%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 11/09/08 19/06/08 19/03/08 07/12/07 13/09/07 27/06/07 21/03/07 -
Price 3.20 3.34 3.40 3.38 3.46 4.64 4.98 -
P/RPS 2.13 2.36 2.51 2.59 2.76 3.85 4.32 -37.61%
P/EPS -12.38 -642.31 -1,062.50 415.57 -150.43 70.30 59.86 -
EY -8.08 -0.16 -0.09 0.24 -0.66 1.42 1.67 -
DY 3.13 2.99 2.94 1.97 1.16 0.00 1.41 70.25%
P/NAPS 4.92 4.12 4.05 3.80 3.89 4.88 5.24 -4.11%

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