[ASTRO.] YoY 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- -19.52%
YoY- 111.24%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
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 763,744 742,525 629,277 569,084 499,321 423,455 339,097 14.47%
PBT 65,363 -218,385 -23,407 97,004 52,082 54,799 -12,966 -
Tax -37,572 -29,171 -34,277 -26,007 -10,079 -21,399 -4,735 41.18%
NP 27,791 -247,556 -57,684 70,997 42,003 33,400 -17,701 -
-
NP to SH 27,791 -247,326 -54,181 73,039 43,995 33,400 -17,701 -
-
Tax Rate 57.48% - - 26.81% 19.35% 39.05% - -
Total Cost 735,953 990,081 686,961 498,087 457,318 390,055 356,798 12.81%
-
Net Worth 771,972 1,256,934 1,722,181 1,869,335 1,191,131 1,074,942 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 48,248 48,343 38,700 38,543 28,817 - - -
Div Payout % 173.61% 0.00% 0.00% 52.77% 65.50% - - -
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 771,972 1,256,934 1,722,181 1,869,335 1,191,131 1,074,942 0 -
NOSH 1,929,930 1,933,745 1,935,035 1,927,150 1,921,179 1,919,540 1,187,986 8.41%
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 3.64% -33.34% -9.17% 12.48% 8.41% 7.89% -5.22% -
ROE 3.60% -19.68% -3.15% 3.91% 3.69% 3.11% 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 39.57 38.40 32.52 29.53 25.99 22.06 28.54 5.59%
EPS 1.44 -12.79 -2.80 3.79 2.29 1.74 -1.49 -
DPS 2.50 2.50 2.00 2.00 1.50 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 39.43 38.34 32.49 29.38 25.78 21.86 17.51 14.47%
EPS 1.43 -12.77 -2.80 3.77 2.27 1.72 -0.91 -
DPS 2.49 2.50 2.00 1.99 1.49 0.00 0.00 -
NAPS 0.3986 0.649 0.8892 0.9652 0.615 0.555 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 8.74 8.65 11.93 15.92 22.12 20.76 0.00 -
P/EPS 240.28 -25.96 -138.57 124.01 251.09 263.22 0.00 -
EY 0.42 -3.85 -0.72 0.81 0.40 0.38 0.00 -
DY 0.72 0.75 0.52 0.43 0.26 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 9.22 8.33 10.64 16.12 21.35 20.76 0.00 -
P/EPS 253.47 -25.02 -123.57 125.59 242.36 263.22 0.00 -
EY 0.39 -4.00 -0.81 0.80 0.41 0.38 0.00 -
DY 0.68 0.78 0.58 0.42 0.27 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