[ASTRO.] QoQ 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- 10.52%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 523,016 532,427 507,544 499,321 473,240 461,073 440,746 12.12%
PBT 118,135 82,288 59,320 52,082 65,368 86,955 29,559 152.48%
Tax -29,584 6,075 -4,778 -10,079 -25,561 -17,219 242 -
NP 88,551 88,363 54,542 42,003 39,807 69,736 29,801 107.09%
-
NP to SH 90,480 88,363 56,586 43,995 39,807 69,736 29,801 110.10%
-
Tax Rate 25.04% -7.38% 8.05% 19.35% 39.10% 19.80% -0.82% -
Total Cost 434,465 444,064 453,002 457,318 433,433 391,337 410,945 3.79%
-
Net Worth 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 43.78%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 67,379 - 28,817 - 48,037 - -
Div Payout % - 76.25% - 65.50% - 68.88% - -
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 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 1,095,907 43.78%
NOSH 1,925,106 1,925,119 1,924,693 1,921,179 1,923,043 1,921,485 1,922,645 0.08%
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% 16.60% 10.75% 8.41% 8.41% 15.12% 6.76% -
ROE 4.80% 4.94% 4.52% 3.69% 3.34% 4.48% 2.72% -
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 27.66 26.37 25.99 24.61 24.00 22.92 12.04%
EPS 4.70 4.59 2.94 2.29 2.07 3.63 1.55 109.92%
DPS 0.00 3.50 0.00 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 27.49 26.21 25.78 24.43 23.81 22.76 12.09%
EPS 4.67 4.56 2.92 2.27 2.06 3.60 1.54 109.93%
DPS 0.00 3.48 0.00 1.49 0.00 2.48 0.00 -
NAPS 0.9741 0.9244 0.646 0.615 0.6156 0.8036 0.5658 43.78%
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 17.79 20.86 22.12 21.13 22.92 22.68 -17.98%
P/EPS 97.45 107.19 187.07 251.09 251.21 151.55 335.48 -56.23%
EY 1.03 0.93 0.53 0.40 0.40 0.66 0.30 128.09%
DY 0.00 0.71 0.00 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 17.28 20.10 21.35 21.74 22.71 23.99 -21.00%
P/EPS 97.45 104.14 180.27 242.36 258.45 150.17 354.84 -57.84%
EY 1.03 0.96 0.55 0.41 0.39 0.67 0.28 138.86%
DY 0.00 0.73 0.00 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