[ASTRO.] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
09-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 378.87%
YoY- 153.15%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 863,487 744,541 679,437 553,829 507,544 440,746 372,870 15.00%
PBT 195,689 -212,373 80,664 97,215 59,320 29,559 7,979 70.36%
Tax -62,607 -38,408 -46,030 -31,428 -4,778 242 -2,592 69.93%
NP 133,082 -250,781 34,634 65,787 54,542 29,801 5,387 70.57%
-
NP to SH 133,082 -250,371 34,016 68,046 56,586 29,801 5,387 70.57%
-
Tax Rate 31.99% - 57.06% 32.33% 8.05% -0.82% 32.49% -
Total Cost 730,405 995,322 644,803 488,042 453,002 410,945 367,483 12.11%
-
Net Worth 870,449 928,016 1,720,127 1,908,372 1,251,050 1,095,907 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 48,358 48,334 57,981 - - - - -
Div Payout % 36.34% 0.00% 170.45% - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 870,449 928,016 1,720,127 1,908,372 1,251,050 1,095,907 0 -
NOSH 1,934,331 1,933,366 1,932,727 1,927,648 1,924,693 1,922,645 1,243,333 7.63%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 15.41% -33.68% 5.10% 11.88% 10.75% 6.76% 1.44% -
ROE 15.29% -26.98% 1.98% 3.57% 4.52% 2.72% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 44.64 38.51 35.15 28.73 26.37 22.92 29.99 6.84%
EPS 6.88 -12.95 1.76 3.53 2.94 1.55 0.43 58.67%
DPS 2.50 2.50 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.48 0.89 0.99 0.65 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,934,331
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 44.58 38.44 35.08 28.60 26.21 22.76 19.25 15.00%
EPS 6.87 -12.93 1.76 3.51 2.92 1.54 0.28 70.38%
DPS 2.50 2.50 2.99 0.00 0.00 0.00 0.00 -
NAPS 0.4494 0.4792 0.8882 0.9853 0.646 0.5658 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 3.32 2.11 3.38 4.98 5.50 5.20 4.72 -
P/RPS 7.44 5.48 9.61 17.33 20.86 22.68 15.74 -11.73%
P/EPS 48.26 -16.29 192.05 141.08 187.07 335.48 1,089.39 -40.48%
EY 2.07 -6.14 0.52 0.71 0.53 0.30 0.09 68.55%
DY 0.75 1.18 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 7.38 4.40 3.80 5.03 8.46 9.12 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 09/12/09 16/12/08 07/12/07 08/12/06 01/12/05 03/12/04 19/12/03 -
Price 3.24 2.22 3.38 5.60 5.30 5.50 4.28 -
P/RPS 7.26 5.76 9.61 19.49 20.10 23.99 14.27 -10.64%
P/EPS 47.09 -17.14 192.05 158.64 180.27 354.84 987.83 -39.75%
EY 2.12 -5.83 0.52 0.63 0.55 0.28 0.10 66.28%
DY 0.77 1.13 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 7.20 4.63 3.80 5.66 8.15 9.65 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