[MEASAT] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 259.05%
YoY- 171.53%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 32,786 32,599 31,916 33,149 32,512 31,838 32,140 1.33%
PBT 5,549 2,230 3,346 10,333 4,738 3,921 2,900 54.06%
Tax -72 -73 -59 -2,836 -2,650 -1,341 -1,019 -82.88%
NP 5,477 2,157 3,287 7,497 2,088 2,580 1,881 103.77%
-
NP to SH 5,477 2,157 3,287 7,497 2,088 2,580 1,881 103.77%
-
Tax Rate 1.30% 3.27% 1.76% 27.45% 55.93% 34.20% 35.14% -
Total Cost 27,309 30,442 28,629 25,652 30,424 29,258 30,259 -6.60%
-
Net Worth 301,234 298,058 293,482 288,946 278,399 281,454 278,231 5.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 301,234 298,058 293,482 288,946 278,399 281,454 278,231 5.43%
NOSH 391,214 392,181 391,309 390,468 386,666 390,909 391,875 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.71% 6.62% 10.30% 22.62% 6.42% 8.10% 5.85% -
ROE 1.82% 0.72% 1.12% 2.59% 0.75% 0.92% 0.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.38 8.31 8.16 8.49 8.41 8.14 8.20 1.45%
EPS 1.40 0.55 0.84 1.92 0.54 0.66 0.48 104.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.74 0.72 0.72 0.71 5.55%
Adjusted Per Share Value based on latest NOSH - 390,468
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.41 8.37 8.19 8.51 8.34 8.17 8.25 1.28%
EPS 1.41 0.55 0.84 1.92 0.54 0.66 0.48 104.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.773 0.7649 0.7531 0.7415 0.7144 0.7223 0.714 5.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.10 1.71 1.77 2.45 2.53 2.55 3.50 -
P/RPS 25.06 20.57 21.70 28.86 30.09 31.31 42.67 -29.84%
P/EPS 150.00 310.91 210.71 127.60 468.52 386.36 729.17 -65.11%
EY 0.67 0.32 0.47 0.78 0.21 0.26 0.14 183.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.25 2.36 3.31 3.51 3.54 4.93 -32.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 23/02/05 25/11/04 27/08/04 26/05/04 -
Price 1.70 2.17 1.55 2.35 2.50 2.50 2.99 -
P/RPS 20.29 26.11 19.00 27.68 29.73 30.70 36.46 -32.31%
P/EPS 121.43 394.55 184.52 122.40 462.96 378.79 622.92 -66.34%
EY 0.82 0.25 0.54 0.82 0.22 0.26 0.16 196.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.86 2.07 3.18 3.47 3.47 4.21 -34.90%

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