[ASTRO.] QoQ Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 110.52%
YoY- 57.74%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 523,016 2,012,532 1,480,105 972,561 473,240 1,716,344 1,255,271 -44.30%
PBT 118,135 259,058 176,770 117,450 65,368 203,278 123,592 -2.97%
Tax -29,584 -30,307 -42,010 -37,232 -25,561 -57,882 -40,663 -19.15%
NP 88,551 228,751 134,760 80,218 39,807 145,396 82,929 4.48%
-
NP to SH 90,480 228,751 140,388 83,802 39,807 145,396 82,929 5.99%
-
Tax Rate 25.04% 11.70% 23.77% 31.70% 39.10% 28.47% 32.90% -
Total Cost 434,465 1,783,781 1,345,345 892,343 433,433 1,570,948 1,172,342 -48.49%
-
Net Worth 1,886,604 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 43.93%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 96,275 28,846 28,830 - 47,953 - -
Div Payout % - 42.09% 20.55% 34.40% - 32.98% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 1,886,604 1,790,727 1,250,030 1,191,679 1,192,287 1,553,689 1,094,202 43.93%
NOSH 1,925,106 1,925,513 1,923,123 1,922,064 1,923,043 1,918,135 1,919,652 0.18%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 16.93% 11.37% 9.10% 8.25% 8.41% 8.47% 6.61% -
ROE 4.80% 12.77% 11.23% 7.03% 3.34% 9.36% 7.58% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 27.17 104.52 76.96 50.60 24.61 89.48 65.39 -44.40%
EPS 4.70 11.88 7.30 4.36 2.07 7.58 4.32 5.79%
DPS 0.00 5.00 1.50 1.50 0.00 2.50 0.00 -
NAPS 0.98 0.93 0.65 0.62 0.62 0.81 0.57 43.65%
Adjusted Per Share Value based on latest NOSH - 1,921,179
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 27.00 103.91 76.42 50.22 24.43 88.62 64.81 -44.30%
EPS 4.67 11.81 7.25 4.33 2.06 7.51 4.28 6.00%
DPS 0.00 4.97 1.49 1.49 0.00 2.48 0.00 -
NAPS 0.9741 0.9246 0.6454 0.6153 0.6156 0.8022 0.565 43.92%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.58 4.92 5.50 5.75 5.20 5.50 5.20 -
P/RPS 16.86 4.71 7.15 11.36 21.13 6.15 7.95 65.29%
P/EPS 97.45 41.41 75.34 131.88 251.21 72.56 120.37 -13.16%
EY 1.03 2.41 1.33 0.76 0.40 1.38 0.83 15.52%
DY 0.00 1.02 0.27 0.26 0.00 0.45 0.00 -
P/NAPS 4.67 5.29 8.46 9.27 8.39 6.79 9.12 -36.07%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 03/12/04 -
Price 4.58 4.78 5.30 5.55 5.35 5.45 5.50 -
P/RPS 16.86 4.57 6.89 10.97 21.74 6.09 8.41 59.19%
P/EPS 97.45 40.24 72.60 127.29 258.45 71.90 127.31 -16.36%
EY 1.03 2.49 1.38 0.79 0.39 1.39 0.79 19.40%
DY 0.00 1.05 0.28 0.27 0.00 0.46 0.00 -
P/NAPS 4.67 5.14 8.15 8.95 8.63 6.73 9.65 -38.44%

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