[MEASAT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 68.26%
YoY- 306.57%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 140,700 90,358 41,657 137,429 103,506 69,350 34,068 157.19%
PBT 153 -5,217 2,921 47,085 25,502 19,252 12,321 -94.62%
Tax 20,156 -3 -2 13,084 10,258 6,339 3,296 234.04%
NP 20,309 -5,220 2,919 60,169 35,760 25,591 15,617 19.12%
-
NP to SH 20,309 -5,220 2,919 60,169 35,760 25,591 15,617 19.12%
-
Tax Rate -13,173.86% - 0.07% -27.79% -40.22% -32.93% -26.75% -
Total Cost 120,391 95,578 38,738 77,260 67,746 43,759 18,451 248.78%
-
Net Worth 1,570,926 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 2.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,570,926 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 2.97%
NOSH 389,808 389,304 389,568 389,948 389,967 390,106 389,451 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.43% -5.78% 7.01% 43.78% 34.55% 36.90% 45.84% -
ROE 1.29% -0.34% 0.25% 3.88% 2.34% 1.69% 1.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.09 23.21 10.69 35.24 26.54 17.78 8.75 156.96%
EPS 5.21 -1.34 0.75 15.43 9.17 6.56 4.01 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 4.00 3.00 3.98 3.92 3.89 3.86 2.91%
Adjusted Per Share Value based on latest NOSH - 389,920
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.11 23.19 10.69 35.27 26.56 17.80 8.74 157.25%
EPS 5.21 -1.34 0.75 15.44 9.18 6.57 4.01 19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0312 3.9961 2.9991 3.9827 3.9228 3.8942 3.8577 2.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.51 2.31 2.37 2.61 2.23 1.70 1.73 -
P/RPS 4.18 9.95 22.16 7.41 8.40 9.56 19.78 -64.48%
P/EPS 28.98 -172.28 316.30 16.92 24.32 25.91 43.14 -23.27%
EY 3.45 -0.58 0.32 5.91 4.11 3.86 2.32 30.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.79 0.66 0.57 0.44 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 -
Price 1.64 1.90 2.45 2.61 2.73 1.87 1.73 -
P/RPS 4.54 8.19 22.91 7.41 10.29 10.52 19.78 -62.47%
P/EPS 31.48 -141.70 326.98 16.92 29.77 28.51 43.14 -18.93%
EY 3.18 -0.71 0.31 5.91 3.36 3.51 2.32 23.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.82 0.66 0.70 0.48 0.45 -6.01%

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