[ASTRO.] YoY Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 19.23%
YoY- 144.03%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 3,258,319 2,971,460 2,601,698 2,224,302 2,012,532 1,716,344 1,418,771 14.84%
PBT 430,817 -372,373 136,631 280,411 259,058 203,278 22,475 63.51%
Tax -197,840 -158,079 -148,501 -129,151 -30,307 -57,882 -10,286 63.61%
NP 232,977 -530,452 -11,870 151,260 228,751 145,396 12,189 63.44%
-
NP to SH 232,977 -529,187 -6,158 160,428 228,751 145,396 12,189 63.44%
-
Tax Rate 45.92% - 108.69% 46.06% 11.70% 28.47% 45.77% -
Total Cost 3,025,342 3,501,912 2,613,568 2,073,042 1,783,781 1,570,948 1,406,582 13.60%
-
Net Worth 889,372 793,006 1,616,474 1,831,810 1,790,727 1,553,689 747,961 2.92%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 241,677 193,416 192,437 134,975 96,275 47,953 - -
Div Payout % 103.73% 0.00% 0.00% 84.13% 42.09% 32.98% - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 889,372 793,006 1,616,474 1,831,810 1,790,727 1,553,689 747,961 2.92%
NOSH 1,933,419 1,934,162 1,924,375 1,928,221 1,925,513 1,918,135 1,385,113 5.71%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 7.15% -17.85% -0.46% 6.80% 11.37% 8.47% 0.86% -
ROE 26.20% -66.73% -0.38% 8.76% 12.77% 9.36% 1.63% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 168.53 153.63 135.20 115.36 104.52 89.48 102.43 8.64%
EPS 12.05 -27.36 -0.32 8.32 11.88 7.58 0.88 54.61%
DPS 12.50 10.00 10.00 7.00 5.00 2.50 0.00 -
NAPS 0.46 0.41 0.84 0.95 0.93 0.81 0.54 -2.63%
Adjusted Per Share Value based on latest NOSH - 1,936,752
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 168.24 153.42 134.33 114.85 103.91 88.62 73.26 14.84%
EPS 12.03 -27.32 -0.32 8.28 11.81 7.51 0.63 63.41%
DPS 12.48 9.99 9.94 6.97 4.97 2.48 0.00 -
NAPS 0.4592 0.4095 0.8346 0.9458 0.9246 0.8022 0.3862 2.92%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 3.20 2.14 3.82 5.40 4.92 5.50 4.30 -
P/RPS 1.90 1.39 2.83 4.68 4.71 6.15 4.20 -12.37%
P/EPS 26.56 -7.82 -1,193.75 64.90 41.41 72.56 488.64 -38.42%
EY 3.77 -12.79 -0.08 1.54 2.41 1.38 0.20 63.06%
DY 3.91 4.67 2.62 1.30 1.02 0.45 0.00 -
P/NAPS 6.96 5.22 4.55 5.68 5.29 6.79 7.96 -2.21%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 17/03/09 19/03/08 21/03/07 21/03/06 11/03/05 23/03/04 -
Price 4.26 1.88 3.40 4.98 4.78 5.45 4.84 -
P/RPS 2.53 1.22 2.51 4.32 4.57 6.09 4.73 -9.89%
P/EPS 35.35 -6.87 -1,062.50 59.86 40.24 71.90 550.00 -36.68%
EY 2.83 -14.55 -0.09 1.67 2.49 1.39 0.18 58.21%
DY 2.93 5.32 2.94 1.41 1.05 0.46 0.00 -
P/NAPS 9.26 4.59 4.05 5.24 5.14 6.73 8.96 0.54%

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