[ASTRO.] QoQ Quarter Result on 31-Jul-2004 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
10-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 69.3%
YoY- 288.69%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 473,240 461,073 440,746 423,455 391,070 396,392 372,870 17.24%
PBT 65,368 86,955 29,559 54,799 39,234 39,933 7,979 306.91%
Tax -25,561 -17,219 242 -21,399 -19,506 -1,893 -2,592 360.50%
NP 39,807 69,736 29,801 33,400 19,728 38,040 5,387 279.84%
-
NP to SH 39,807 69,736 29,801 33,400 19,728 38,040 5,387 279.84%
-
Tax Rate 39.10% 19.80% -0.82% 39.05% 49.72% 4.74% 32.49% -
Total Cost 433,433 391,337 410,945 390,055 371,342 358,352 367,483 11.64%
-
Net Worth 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 0 -
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 48,037 - - - - - -
Div Payout % - 68.88% - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 0 -
NOSH 1,923,043 1,921,485 1,922,645 1,919,540 1,915,339 1,911,557 1,243,333 33.77%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 8.41% 15.12% 6.76% 7.89% 5.04% 9.60% 1.44% -
ROE 3.34% 4.48% 2.72% 3.11% 1.87% 3.69% 0.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 24.61 24.00 22.92 22.06 20.42 20.74 29.99 -12.35%
EPS 2.07 3.63 1.55 1.74 1.03 1.99 0.43 185.37%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.81 0.57 0.56 0.55 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,919,540
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 24.43 23.81 22.76 21.86 20.19 20.47 19.25 17.23%
EPS 2.06 3.60 1.54 1.72 1.02 1.96 0.28 278.73%
DPS 0.00 2.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6156 0.8036 0.5658 0.555 0.5439 0.533 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 5.20 5.50 5.20 4.58 5.20 4.30 4.72 -
P/RPS 21.13 22.92 22.68 20.76 25.47 20.74 15.74 21.71%
P/EPS 251.21 151.55 335.48 263.22 504.85 216.08 1,089.39 -62.42%
EY 0.40 0.66 0.30 0.38 0.20 0.46 0.09 170.56%
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.39 6.79 9.12 8.18 9.45 7.96 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 10/06/05 11/03/05 03/12/04 10/09/04 18/06/04 23/03/04 19/12/03 -
Price 5.35 5.45 5.50 4.58 4.62 4.84 4.28 -
P/RPS 21.74 22.71 23.99 20.76 22.63 23.34 14.27 32.43%
P/EPS 258.45 150.17 354.84 263.22 448.54 243.22 987.83 -59.12%
EY 0.39 0.67 0.28 0.38 0.22 0.41 0.10 147.97%
DY 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.63 6.73 9.65 8.18 8.40 8.96 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