[ASTRO.] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
10-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -9.76%
YoY- 124.94%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 3,031,292 2,904,772 2,424,456 2,184,200 1,945,122 1,629,050 1,299,018 15.15%
PBT 270,374 -359,386 76,892 430,280 234,900 188,066 -50,874 -
Tax -145,730 -142,212 -131,848 -111,182 -74,464 -81,810 -11,602 52.40%
NP 124,644 -501,598 -54,956 319,098 160,436 106,256 -62,476 -
-
NP to SH 124,644 -499,872 -44,476 327,040 167,604 106,256 -62,476 -
-
Tax Rate 53.90% - 171.47% 25.84% 31.70% 43.50% - -
Total Cost 2,906,648 3,406,370 2,479,412 1,865,102 1,784,686 1,522,794 1,361,494 13.46%
-
Net Worth 774,186 1,257,417 1,721,027 1,870,452 1,191,679 1,074,067 0 -
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 193,546 193,448 77,349 77,132 57,661 - - -
Div Payout % 155.28% 0.00% 0.00% 23.58% 34.40% - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 774,186 1,257,417 1,721,027 1,870,452 1,191,679 1,074,067 0 -
NOSH 1,935,465 1,934,489 1,933,739 1,928,301 1,922,064 1,917,978 1,187,756 8.47%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 4.11% -17.27% -2.27% 14.61% 8.25% 6.52% -4.81% -
ROE 16.10% -39.75% -2.58% 17.48% 14.06% 9.89% 0.00% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 156.62 150.16 125.38 113.27 101.20 84.94 109.37 6.16%
EPS 6.44 -25.84 -2.30 16.96 8.72 5.54 -5.26 -
DPS 10.00 10.00 4.00 4.00 3.00 0.00 0.00 -
NAPS 0.40 0.65 0.89 0.97 0.62 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,929,930
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 156.51 149.98 125.18 112.78 100.43 84.11 67.07 15.15%
EPS 6.44 -25.81 -2.30 16.89 8.65 5.49 -3.23 -
DPS 9.99 9.99 3.99 3.98 2.98 0.00 0.00 -
NAPS 0.3997 0.6492 0.8886 0.9658 0.6153 0.5546 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 - -
Price 3.46 3.32 3.88 4.70 5.75 4.58 0.00 -
P/RPS 2.21 2.21 3.09 4.15 5.68 5.39 0.00 -
P/EPS 53.73 -12.85 -168.70 27.71 65.94 82.67 0.00 -
EY 1.86 -7.78 -0.59 3.61 1.52 1.21 0.00 -
DY 2.89 3.01 1.03 0.85 0.52 0.00 0.00 -
P/NAPS 8.65 5.11 4.36 4.85 9.27 8.18 0.00 -
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 10/09/09 11/09/08 13/09/07 08/09/06 08/09/05 10/09/04 - -
Price 3.65 3.20 3.46 4.76 5.55 4.58 0.00 -
P/RPS 2.33 2.13 2.76 4.20 5.48 5.39 0.00 -
P/EPS 56.68 -12.38 -150.43 28.07 63.65 82.67 0.00 -
EY 1.76 -8.08 -0.66 3.56 1.57 1.21 0.00 -
DY 2.74 3.13 1.16 0.84 0.54 0.00 0.00 -
P/NAPS 9.13 4.92 3.89 4.91 8.95 8.18 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