[ASTRO.] QoQ TTM 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- 112.42%
YoY- 409.09%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 1,798,514 1,716,344 1,651,663 1,583,787 1,499,429 1,418,771 1,022,379 45.77%
PBT 236,681 210,547 163,525 141,945 74,180 22,475 -17,458 -
Tax -63,937 -57,882 -42,556 -45,390 -28,726 -10,286 -8,393 287.63%
NP 172,744 152,665 120,969 96,555 45,454 12,189 -25,851 -
-
NP to SH 172,744 152,665 120,969 96,555 45,454 12,189 -25,851 -
-
Tax Rate 27.01% 27.49% 26.02% 31.98% 38.72% 45.77% - -
Total Cost 1,625,770 1,563,679 1,530,694 1,487,232 1,453,975 1,406,582 1,048,230 34.02%
-
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 48,037 - - - - - -
Div Payout % 27.81% 31.47% - - - - - -
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 9.60% 8.89% 7.32% 6.10% 3.03% 0.86% -2.53% -
ROE 14.49% 9.81% 11.04% 8.98% 4.31% 1.18% 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 93.52 89.32 85.91 82.51 78.29 74.22 82.23 8.96%
EPS 8.98 7.95 6.29 5.03 2.37 0.64 -2.08 -
DPS 2.50 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 92.86 88.62 85.28 81.78 77.42 73.26 52.79 45.76%
EPS 8.92 7.88 6.25 4.99 2.35 0.63 -1.33 -
DPS 2.48 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 5.56 6.16 6.05 5.55 6.64 5.79 5.74 -2.10%
P/EPS 57.89 69.22 82.65 91.05 219.12 674.35 -227.01 -
EY 1.73 1.44 1.21 1.10 0.46 0.15 -0.44 -
DY 0.48 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 - - - -
Price 5.35 5.45 5.50 4.58 0.00 0.00 0.00 -
P/RPS 5.72 6.10 6.40 5.55 0.00 0.00 0.00 -
P/EPS 59.56 68.60 87.42 91.05 0.00 0.00 0.00 -
EY 1.68 1.46 1.14 1.10 0.00 0.00 0.00 -
DY 0.47 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.63 6.73 9.65 8.18 0.00 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