[ASTRO.] QoQ 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- -48.14%
YoY- 245.73%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 461,073 440,746 423,455 391,070 396,392 372,870 339,097 22.61%
PBT 86,955 29,559 54,799 39,234 39,933 7,979 -12,966 -
Tax -17,219 242 -21,399 -19,506 -1,893 -2,592 -4,735 135.55%
NP 69,736 29,801 33,400 19,728 38,040 5,387 -17,701 -
-
NP to SH 69,736 29,801 33,400 19,728 38,040 5,387 -17,701 -
-
Tax Rate 19.80% -0.82% 39.05% 49.72% 4.74% 32.49% - -
Total Cost 391,337 410,945 390,055 371,342 358,352 367,483 356,798 6.32%
-
Net Worth 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 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 48,037 - - - - - - -
Div Payout % 68.88% - - - - - - -
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 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 0 0 -
NOSH 1,921,485 1,922,645 1,919,540 1,915,339 1,911,557 1,243,333 1,187,986 37.58%
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 15.12% 6.76% 7.89% 5.04% 9.60% 1.44% -5.22% -
ROE 4.48% 2.72% 3.11% 1.87% 3.69% 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 24.00 22.92 22.06 20.42 20.74 29.99 28.54 -10.86%
EPS 3.63 1.55 1.74 1.03 1.99 0.43 -1.49 -
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 23.81 22.76 21.86 20.19 20.47 19.25 17.51 22.62%
EPS 3.60 1.54 1.72 1.02 1.96 0.28 -0.91 -
DPS 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.5658 0.555 0.5439 0.533 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 22.92 22.68 20.76 25.47 20.74 15.74 0.00 -
P/EPS 151.55 335.48 263.22 504.85 216.08 1,089.39 0.00 -
EY 0.66 0.30 0.38 0.20 0.46 0.09 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 22.71 23.99 20.76 22.63 23.34 14.27 0.00 -
P/EPS 150.17 354.84 263.22 448.54 243.22 987.83 0.00 -
EY 0.67 0.28 0.38 0.22 0.41 0.10 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