[MEASAT] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 63.87%
YoY- 370.08%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 41,657 137,429 103,506 69,350 34,068 132,293 97,301 -43.22%
PBT 2,921 47,085 25,502 19,252 12,321 16,387 11,125 -59.02%
Tax -2 13,084 10,258 6,339 3,296 -1,588 -204 -95.43%
NP 2,919 60,169 35,760 25,591 15,617 14,799 10,921 -58.53%
-
NP to SH 2,919 60,169 35,760 25,591 15,617 14,799 10,921 -58.53%
-
Tax Rate 0.07% -27.79% -40.22% -32.93% -26.75% 9.69% 1.83% -
Total Cost 38,738 77,260 67,746 43,759 18,451 117,494 86,380 -41.43%
-
Net Worth 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 147.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 147.60%
NOSH 389,568 389,948 389,967 390,106 389,451 389,447 390,035 -0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.01% 43.78% 34.55% 36.90% 45.84% 11.19% 11.22% -
ROE 0.25% 3.88% 2.34% 1.69% 1.04% 0.99% 3.64% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.69 35.24 26.54 17.78 8.75 33.97 24.95 -43.19%
EPS 0.75 15.43 9.17 6.56 4.01 3.80 2.80 -58.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.98 3.92 3.89 3.86 3.82 0.77 147.80%
Adjusted Per Share Value based on latest NOSH - 389,609
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.69 35.27 26.56 17.80 8.74 33.95 24.97 -43.22%
EPS 0.75 15.44 9.18 6.57 4.01 3.80 2.80 -58.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9991 3.9827 3.9228 3.8942 3.8577 3.8176 0.7707 147.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.37 2.61 2.23 1.70 1.73 1.66 2.10 -
P/RPS 22.16 7.41 8.40 9.56 19.78 4.89 8.42 90.73%
P/EPS 316.30 16.92 24.32 25.91 43.14 43.68 75.00 161.25%
EY 0.32 5.91 4.11 3.86 2.32 2.29 1.33 -61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.57 0.44 0.45 0.43 2.73 -56.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 -
Price 2.45 2.61 2.73 1.87 1.73 1.65 1.70 -
P/RPS 22.91 7.41 10.29 10.52 19.78 4.86 6.81 124.68%
P/EPS 326.98 16.92 29.77 28.51 43.14 43.42 60.71 207.57%
EY 0.31 5.91 3.36 3.51 2.32 2.30 1.65 -67.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.70 0.48 0.45 0.43 2.21 -48.39%

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