[MEASAT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.96%
YoY- 85.67%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 48,701 41,657 33,923 34,156 35,282 34,068 34,992 24.73%
PBT -8,138 2,921 21,583 6,250 6,931 12,321 5,262 -
Tax -1 -2 2,826 3,919 3,043 3,296 -1,384 -99.20%
NP -8,139 2,919 24,409 10,169 9,974 15,617 3,878 -
-
NP to SH -8,139 2,919 24,409 10,169 9,974 15,617 3,878 -
-
Tax Rate - 0.07% -13.09% -62.70% -43.90% -26.75% 26.30% -
Total Cost 56,840 38,738 9,514 23,987 25,308 18,451 31,114 49.60%
-
Net Worth 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 2.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 2.62%
NOSH 388,873 389,568 389,920 389,616 389,609 389,451 391,717 -0.48%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -16.71% 7.01% 71.95% 29.77% 28.27% 45.84% 11.08% -
ROE -0.52% 0.25% 1.57% 0.67% 0.66% 1.04% 0.26% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.52 10.69 8.70 8.77 9.06 8.75 8.93 25.34%
EPS -2.09 0.75 6.26 2.61 2.56 4.01 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 3.98 3.92 3.89 3.86 3.82 3.12%
Adjusted Per Share Value based on latest NOSH - 389,616
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.50 10.69 8.71 8.76 9.05 8.74 8.98 24.74%
EPS -2.09 0.75 6.26 2.61 2.56 4.01 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9916 2.9991 3.9824 3.9193 3.8892 3.8577 3.8399 2.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.31 2.37 2.61 2.23 1.70 1.73 1.66 -
P/RPS 18.45 22.16 30.00 25.44 18.77 19.78 18.58 -0.46%
P/EPS -110.37 316.30 41.69 85.44 66.41 43.14 167.68 -
EY -0.91 0.32 2.40 1.17 1.51 2.32 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.66 0.57 0.44 0.45 0.43 22.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 -
Price 1.90 2.45 2.61 2.73 1.87 1.73 1.65 -
P/RPS 15.17 22.91 30.00 31.14 20.65 19.78 18.47 -12.32%
P/EPS -90.78 326.98 41.69 104.60 73.05 43.14 166.67 -
EY -1.10 0.31 2.40 0.96 1.37 2.32 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.82 0.66 0.70 0.48 0.45 0.43 7.63%

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