[ASTRO.] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock

[ASTRO.] ASTRO ALL ASIA NETWORKS PLC

Announcement Date

16-Dec-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Oct-2008 [#3]

Profit Trend

QoQ- -33.45%

YoY- -4347.81%

Quarter Report

Q3 FY09 Bursa Malaysia Quarterly Report_ASTRO_pdf revised.pdf

Latest QR

Upcoming QR

ASTRO.'s Result

ASTRO.'s Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Annualized Quarter Result
Revenue	3,031,292	3,007,608	2,971,460	2,929,236	2,904,772	2,839,444	2,601,698	10.73%
YoY %	0.79%	1.22%	1.44%	0.84%	2.30%	9.14%	-	-
Horiz. %	116.51%	115.60%	114.21%	112.59%	111.65%	109.14%	100.00%	-
PBT	270,374	279,296	-372,373	-522,753	-359,386	154,768	136,631	57.68%
YoY %	-3.19%	175.00%	28.77%	-45.46%	-332.21%	13.27%	-	-
Horiz. %	197.89%	204.42%	-272.54%	-382.60%	-263.03%	113.27%	100.00%	-
Tax	-145,730	-141,172	-158,079	-146,020	-142,212	-167,740	-148,501	-1.24%
YoY %	-3.23%	10.70%	-8.26%	-2.68%	15.22%	-12.96%	-	-
Horiz. %	98.13%	95.06%	106.45%	98.33%	95.77%	112.96%	100.00%	-
NP	124,644	138,124	-530,452	-668,773	-501,598	-12,972	-11,870	-
YoY %	-9.76%	126.04%	20.68%	-33.33%	-3,766.77%	-9.28%	-	-
Horiz. %	-1,050.08%	-1,163.64%	4,468.85%	5,634.14%	4,225.76%	109.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,644	138,124	-529,187	-667,076	-499,872	-10,440	-6,158	-
YoY %	-9.76%	126.10%	20.67%	-33.45%	-4,688.05%	-69.54%	-	-
Horiz. %	-2,024.10%	-2,243.00%	8,593.49%	10,832.67%	8,117.44%	169.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.90%	50.55%	-	-	-	108.38%	108.69%	-
YoY %	6.63%	0.00%	-	-	-	-0.29%	-	-
Horiz. %	49.59%	46.51%	-	-	-	99.71%	100.00%	-
Total Cost	2,906,648	2,869,484	3,501,912	3,598,009	3,406,370	2,852,416	2,613,568	7.34%
YoY %	1.30%	-18.06%	-2.67%	5.63%	19.42%	9.14%	-	-
Horiz. %	111.21%	109.79%	133.99%	137.67%	130.33%	109.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	774,186	834,175	793,006	928,285	1,257,417	1,626,230	1,616,474	-38.81%
YoY %	-7.19%	5.19%	-14.57%	-26.18%	-22.68%	0.60%	-	-
Horiz. %	47.89%	51.60%	49.06%	57.43%	77.79%	100.60%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	193,546	193,994	193,416	193,392	193,448	200,769	192,437	0.38%
YoY %	-0.23%	0.30%	0.01%	-0.03%	-3.65%	4.33%	-	-
Horiz. %	100.58%	100.81%	100.51%	100.50%	100.53%	104.33%	100.00%	-
Div Payout %	155.28%	140.45%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	10.56%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	110.56%	100.00%	-	-	-	-	-	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	774,186	834,175	793,006	928,285	1,257,417	1,626,230	1,616,474	-38.81%
YoY %	-7.19%	5.19%	-14.57%	-26.18%	-22.68%	0.60%	-	-
Horiz. %	47.89%	51.60%	49.06%	57.43%	77.79%	100.60%	100.00%	-
NOSH	1,935,465	1,939,943	1,934,162	1,933,927	1,934,489	2,007,692	1,924,375	0.38%
YoY %	-0.23%	0.30%	0.01%	-0.03%	-3.65%	4.33%	-	-
Horiz. %	100.58%	100.81%	100.51%	100.50%	100.53%	104.33%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	4.11%	4.59%	-17.85%	-22.83%	-17.27%	-0.46%	-0.46%	-
YoY %	-10.46%	125.71%	21.81%	-32.19%	-3,654.35%	0.00%	-	-
Horiz. %	-893.48%	-997.83%	3,880.43%	4,963.04%	3,754.35%	100.00%	100.00%	-
ROE	16.10%	16.56%	-66.73%	-71.86%	-39.75%	-0.64%	-0.38%	-
YoY %	-2.78%	124.82%	7.14%	-80.78%	-6,110.94%	-68.42%	-	-
Horiz. %	-4,236.84%	-4,357.89%	17,560.53%	18,910.53%	10,460.53%	168.42%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	156.62	155.04	153.63	151.47	150.16	141.43	135.20	10.31%
YoY %	1.02%	0.92%	1.43%	0.87%	6.17%	4.61%	-	-
Horiz. %	115.84%	114.67%	113.63%	112.03%	111.07%	104.61%	100.00%	-
EPS	6.44	7.12	-27.36	-34.49	-25.84	-0.52	-0.32	-
YoY %	-9.55%	126.02%	20.67%	-33.48%	-4,869.23%	-62.50%	-	-
Horiz. %	-2,012.50%	-2,225.00%	8,550.00%	10,778.12%	8,075.00%	162.50%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.40	0.43	0.41	0.48	0.65	0.81	0.84	-39.04%
YoY %	-6.98%	4.88%	-14.58%	-26.15%	-19.75%	-3.57%	-	-
Horiz. %	47.62%	51.19%	48.81%	57.14%	77.38%	96.43%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,366
RPS	156.51	155.29	153.42	151.24	149.98	146.61	134.33	10.73%
YoY %	0.79%	1.22%	1.44%	0.84%	2.30%	9.14%	-	-
Horiz. %	116.51%	115.60%	114.21%	112.59%	111.65%	109.14%	100.00%	-
EPS	6.44	7.13	-27.32	-34.44	-25.81	-0.54	-0.32	-
YoY %	-9.68%	126.10%	20.67%	-33.44%	-4,679.63%	-68.75%	-	-
Horiz. %	-2,012.50%	-2,228.12%	8,537.50%	10,762.50%	8,065.62%	168.75%	100.00%	-
DPS	9.99	10.02	9.99	9.99	9.99	10.37	9.94	0.33%
YoY %	-0.30%	0.30%	0.00%	0.00%	-3.66%	4.33%	-	-
Horiz. %	100.50%	100.80%	100.50%	100.50%	100.50%	104.33%	100.00%	-
NAPS	0.3997	0.4307	0.4095	0.4793	0.6492	0.8397	0.8346	-38.81%
YoY %	-7.20%	5.18%	-14.56%	-26.17%	-22.69%	0.61%	-	-
Horiz. %	47.89%	51.61%	49.07%	57.43%	77.79%	100.61%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	3.46	2.55	2.14	2.11	3.32	3.50	3.82	-
P/RPS	2.21	1.64	1.39	1.39	2.21	2.47	2.83	-15.21%
YoY %	34.76%	17.99%	0.00%	-37.10%	-10.53%	-12.72%	-	-
Horiz. %	78.09%	57.95%	49.12%	49.12%	78.09%	87.28%	100.00%	-
P/EPS	53.73	35.81	-7.82	-6.12	-12.85	-673.08	-1,193.75	-
YoY %	50.04%	557.93%	-27.78%	52.37%	98.09%	43.62%	-	-
Horiz. %	-4.50%	-3.00%	0.66%	0.51%	1.08%	56.38%	100.00%	-
EY	1.86	2.79	-12.79	-16.35	-7.78	-0.15	-0.08	-
YoY %	-33.33%	121.81%	21.77%	-110.15%	-5,086.67%	-87.50%	-	-
Horiz. %	-2,325.00%	-3,487.50%	15,987.50%	20,437.50%	9,725.00%	187.50%	100.00%	-
DY	2.89	3.92	4.67	4.74	3.01	2.86	2.62	6.76%
YoY %	-26.28%	-16.06%	-1.48%	57.48%	5.24%	9.16%	-	-
Horiz. %	110.31%	149.62%	178.24%	180.92%	114.89%	109.16%	100.00%	-
P/NAPS	8.65	5.93	5.22	4.40	5.11	4.32	4.55	53.52%
YoY %	45.87%	13.60%	18.64%	-13.89%	18.29%	-5.05%	-	-
Horiz. %	190.11%	130.33%	114.73%	96.70%	112.31%	94.95%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	10/09/09	12/06/09	17/03/09	16/12/08	11/09/08	19/06/08	19/03/08	-
Price	3.65	3.24	1.88	2.22	3.20	3.34	3.40	-
P/RPS	2.33	2.09	1.22	1.47	2.13	2.36	2.51	-4.84%
YoY %	11.48%	71.31%	-17.01%	-30.99%	-9.75%	-5.98%	-	-
Horiz. %	92.83%	83.27%	48.61%	58.57%	84.86%	94.02%	100.00%	-
P/EPS	56.68	45.51	-6.87	-6.44	-12.38	-642.31	-1,062.50	-
YoY %	24.54%	762.45%	-6.68%	47.98%	98.07%	39.55%	-	-
Horiz. %	-5.33%	-4.28%	0.65%	0.61%	1.17%	60.45%	100.00%	-
EY	1.76	2.20	-14.55	-15.54	-8.08	-0.16	-0.09	-
YoY %	-20.00%	115.12%	6.37%	-92.33%	-4,950.00%	-77.78%	-	-
Horiz. %	-1,955.56%	-2,444.44%	16,166.67%	17,266.67%	8,977.78%	177.78%	100.00%	-
DY	2.74	3.09	5.32	4.50	3.13	2.99	2.94	-4.59%
YoY %	-11.33%	-41.92%	18.22%	43.77%	4.68%	1.70%	-	-
Horiz. %	93.20%	105.10%	180.95%	153.06%	106.46%	101.70%	100.00%	-
P/NAPS	9.13	7.53	4.59	4.63	4.92	4.12	4.05	72.01%
YoY %	21.25%	64.05%	-0.86%	-5.89%	19.42%	1.73%	-	-
Horiz. %	225.43%	185.93%	113.33%	114.32%	121.48%	101.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos