[ASTRO.] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
03-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 25.29%
YoY- 567.95%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 1,874,380 1,798,514 1,716,344 1,651,663 1,583,787 1,499,429 1,418,771 20.42%
PBT 233,964 236,681 210,547 163,525 141,945 74,180 22,475 377.44%
Tax -52,617 -63,937 -57,882 -42,556 -45,390 -28,726 -10,286 197.17%
NP 181,347 172,744 152,665 120,969 96,555 45,454 12,189 505.91%
-
NP to SH 183,339 172,744 152,665 120,969 96,555 45,454 12,189 510.34%
-
Tax Rate 22.49% 27.01% 27.49% 26.02% 31.98% 38.72% 45.77% -
Total Cost 1,693,033 1,625,770 1,563,679 1,530,694 1,487,232 1,453,975 1,406,582 13.16%
-
Net Worth 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 10.02%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 76,854 48,037 48,037 - - - - -
Div Payout % 41.92% 27.81% 31.47% - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 1,191,131 1,192,287 1,556,403 1,095,907 1,074,942 1,053,436 1,032,241 10.02%
NOSH 1,921,179 1,923,043 1,921,485 1,922,645 1,919,540 1,915,339 1,911,557 0.33%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 9.68% 9.60% 8.89% 7.32% 6.10% 3.03% 0.86% -
ROE 15.39% 14.49% 9.81% 11.04% 8.98% 4.31% 1.18% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 97.56 93.52 89.32 85.91 82.51 78.29 74.22 20.01%
EPS 9.54 8.98 7.95 6.29 5.03 2.37 0.64 506.68%
DPS 4.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.62 0.81 0.57 0.56 0.55 0.54 9.65%
Adjusted Per Share Value based on latest NOSH - 1,922,645
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 96.78 92.86 88.62 85.28 81.78 77.42 73.26 20.41%
EPS 9.47 8.92 7.88 6.25 4.99 2.35 0.63 510.08%
DPS 3.97 2.48 2.48 0.00 0.00 0.00 0.00 -
NAPS 0.615 0.6156 0.8036 0.5658 0.555 0.5439 0.533 10.01%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 5.75 5.20 5.50 5.20 4.58 5.20 4.30 -
P/RPS 5.89 5.56 6.16 6.05 5.55 6.64 5.79 1.14%
P/EPS 60.25 57.89 69.22 82.65 91.05 219.12 674.35 -80.04%
EY 1.66 1.73 1.44 1.21 1.10 0.46 0.15 397.33%
DY 0.70 0.48 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 9.27 8.39 6.79 9.12 8.18 9.45 7.96 10.70%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 08/09/05 10/06/05 11/03/05 03/12/04 10/09/04 - - -
Price 5.55 5.35 5.45 5.50 4.58 0.00 0.00 -
P/RPS 5.69 5.72 6.10 6.40 5.55 0.00 0.00 -
P/EPS 58.16 59.56 68.60 87.42 91.05 0.00 0.00 -
EY 1.72 1.68 1.46 1.14 1.10 0.00 0.00 -
DY 0.72 0.47 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 8.95 8.63 6.73 9.65 8.18 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