[ASTRO.] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 213.54%
YoY- 139.06%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 3,258,319 2,379,133 1,515,646 751,902 2,971,460 2,196,927 1,452,386 71.12%
PBT 430,817 330,876 135,187 69,824 -372,373 -392,065 -179,693 -
Tax -197,840 -135,472 -72,865 -35,293 -158,079 -109,515 -71,106 97.45%
NP 232,977 195,404 62,322 34,531 -530,452 -501,580 -250,799 -
-
NP to SH 232,977 195,404 62,322 34,531 -529,187 -500,307 -249,936 -
-
Tax Rate 45.92% 40.94% 53.90% 50.55% - - - -
Total Cost 3,025,342 2,183,729 1,453,324 717,371 3,501,912 2,698,507 1,703,185 46.51%
-
Net Worth 889,372 870,611 774,186 834,175 793,006 928,285 1,257,417 -20.56%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 241,677 145,101 96,773 48,498 193,416 145,044 96,724 83.82%
Div Payout % 103.73% 74.26% 155.28% 140.45% 0.00% 0.00% 0.00% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 889,372 870,611 774,186 834,175 793,006 928,285 1,257,417 -20.56%
NOSH 1,933,419 1,934,692 1,935,465 1,939,943 1,934,162 1,933,927 1,934,489 -0.03%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 7.15% 8.21% 4.11% 4.59% -17.85% -22.83% -17.27% -
ROE 26.20% 22.44% 8.05% 4.14% -66.73% -53.90% -19.88% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 168.53 122.97 78.31 38.76 153.63 113.60 75.08 71.18%
EPS 12.05 10.10 3.22 1.78 -27.36 -25.87 -12.92 -
DPS 12.50 7.50 5.00 2.50 10.00 7.50 5.00 83.89%
NAPS 0.46 0.45 0.40 0.43 0.41 0.48 0.65 -20.53%
Adjusted Per Share Value based on latest NOSH - 1,934,331
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 168.24 122.84 78.26 38.82 153.42 113.43 74.99 71.12%
EPS 12.03 10.09 3.22 1.78 -27.32 -25.83 -12.90 -
DPS 12.48 7.49 5.00 2.50 9.99 7.49 4.99 83.94%
NAPS 0.4592 0.4495 0.3997 0.4307 0.4095 0.4793 0.6492 -20.56%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 3.20 3.32 3.46 2.55 2.14 2.11 3.32 -
P/RPS 1.90 2.70 4.42 6.58 1.39 1.86 4.42 -42.95%
P/EPS 26.56 32.87 107.45 143.26 -7.82 -8.16 -25.70 -
EY 3.77 3.04 0.93 0.70 -12.79 -12.26 -3.89 -
DY 3.91 2.26 1.45 0.98 4.67 3.55 1.51 88.24%
P/NAPS 6.96 7.38 8.65 5.93 5.22 4.40 5.11 22.80%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 09/12/09 10/09/09 12/06/09 17/03/09 16/12/08 11/09/08 -
Price 4.26 3.24 3.65 3.24 1.88 2.22 3.20 -
P/RPS 2.53 2.63 4.66 8.36 1.22 1.95 4.26 -29.27%
P/EPS 35.35 32.08 113.35 182.02 -6.87 -8.58 -24.77 -
EY 2.83 3.12 0.88 0.55 -14.55 -11.65 -4.04 -
DY 2.93 2.31 1.37 0.77 5.32 3.38 1.56 52.05%
P/NAPS 9.26 7.20 9.13 7.53 4.59 4.63 4.92 52.26%

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