[ASTRO.] QoQ Cumulative 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- 61.85%
YoY- 245.73%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative 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 1,255,271 814,525 391,070 1,418,771 1,022,379 649,509 90.57%
PBT 203,278 123,592 94,033 39,234 22,475 -17,458 -25,437 -
Tax -57,882 -40,663 -40,905 -19,506 -10,286 -8,393 -5,801 360.25%
NP 145,396 82,929 53,128 19,728 12,189 -25,851 -31,238 -
-
NP to SH 145,396 82,929 53,128 19,728 12,189 -25,851 -31,238 -
-
Tax Rate 28.47% 32.90% 43.50% 49.72% 45.77% - - -
Total Cost 1,570,948 1,172,342 761,397 371,342 1,406,582 1,048,230 680,747 74.18%
-
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% 7.58% 4.95% 1.87% 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 65.39 42.47 20.42 102.43 84.63 54.68 38.65%
EPS 7.58 4.32 2.77 1.03 0.88 -2.13 -2.63 -
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 64.81 42.06 20.19 73.26 52.79 33.54 90.56%
EPS 7.51 4.28 2.74 1.02 0.63 -1.33 -1.61 -
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 7.95 10.78 25.47 4.20 5.58 0.00 -
P/EPS 72.56 120.37 165.34 504.85 488.64 -220.57 0.00 -
EY 1.38 0.83 0.60 0.20 0.20 -0.45 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 8.41 10.78 22.63 4.73 5.06 0.00 -
P/EPS 71.90 127.31 165.34 448.54 550.00 -200.01 0.00 -
EY 1.39 0.79 0.60 0.22 0.18 -0.50 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