[MEASAT] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2924.38%
YoY- -362.56%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 32,140 32,377 31,800 31,210 31,327 37,669 35,346 -6.13%
PBT 2,900 3,890 5,178 -7,958 419 6,937 4,644 -26.92%
Tax -1,019 -1,129 -2,037 -35 -136 -13,813 -9,816 -77.88%
NP 1,881 2,761 3,141 -7,993 283 -6,876 -5,172 -
-
NP to SH 1,881 2,761 3,141 -7,993 283 -6,876 -5,172 -
-
Tax Rate 35.14% 29.02% 39.34% - 32.46% 199.12% 211.37% -
Total Cost 30,259 29,616 28,659 39,203 31,044 44,545 40,518 -17.67%
-
Net Worth 278,231 276,099 271,444 269,032 307,257 265,084 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 278,231 276,099 271,444 269,032 307,257 265,084 0 -
NOSH 391,875 388,873 387,777 389,902 404,285 389,830 390,256 0.27%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.85% 8.53% 9.88% -25.61% 0.90% -18.25% -14.63% -
ROE 0.68% 1.00% 1.16% -2.97% 0.09% -2.59% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.20 8.33 8.20 8.00 7.75 9.66 9.06 -6.42%
EPS 0.48 0.71 0.81 -2.05 0.07 -1.76 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.70 0.69 0.76 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 389,902
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.25 8.31 8.16 8.01 8.04 9.67 9.07 -6.11%
EPS 0.48 0.71 0.81 -2.05 0.07 -1.76 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.714 0.7085 0.6966 0.6904 0.7885 0.6802 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 3.50 3.98 3.84 3.84 3.84 0.00 0.00 -
P/RPS 42.67 47.80 46.83 47.97 49.56 0.00 0.00 -
P/EPS 729.17 560.56 474.07 -187.32 5,485.71 0.00 0.00 -
EY 0.14 0.18 0.21 -0.53 0.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 5.61 5.49 5.57 5.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 25/02/03 28/11/02 -
Price 2.99 3.74 3.84 3.84 3.84 3.84 0.00 -
P/RPS 36.46 44.92 46.83 47.97 49.56 39.74 0.00 -
P/EPS 622.92 526.76 474.07 -187.32 5,485.71 -217.71 0.00 -
EY 0.16 0.19 0.21 -0.53 0.02 -0.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 5.27 5.49 5.57 5.05 5.65 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