[MEASAT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -86.96%
YoY- 585.79%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 69,916 70,468 69,702 62,932 54,981 54,055 53,416 19.71%
PBT 23,969 56,411 24,120 22,987 40,076 -34,021 3,482 263.14%
Tax -5,225 -6,619 -3,128 138,028 -3,048 -7,460 -421 438.52%
NP 18,744 49,792 20,992 161,015 37,028 -41,481 3,061 235.82%
-
NP to SH 18,744 49,792 20,992 161,015 37,028 -41,481 3,061 235.82%
-
Tax Rate 21.80% 11.73% 12.97% -600.46% 7.61% - 12.09% -
Total Cost 51,172 20,676 48,710 -98,083 17,953 95,536 50,355 1.08%
-
Net Worth 1,995,203 1,980,762 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 18.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,995,203 1,980,762 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 18.19%
NOSH 389,688 389,913 390,185 389,961 389,768 389,859 387,468 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 26.81% 70.66% 30.12% 255.86% 67.35% -76.74% 5.73% -
ROE 0.94% 2.51% 1.09% 8.43% 2.12% -2.42% 0.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.94 18.07 17.86 16.14 14.11 13.87 13.79 19.22%
EPS 4.81 12.77 5.38 41.29 9.50 -10.64 0.79 234.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.08 4.95 4.90 4.48 4.39 4.01 17.74%
Adjusted Per Share Value based on latest NOSH - 390,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.94 18.08 17.89 16.15 14.11 13.87 13.71 19.69%
EPS 4.81 12.78 5.39 41.32 9.50 -10.64 0.79 234.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.0829 4.9563 4.9034 4.4809 4.3919 3.9872 18.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.09 3.23 1.84 1.83 1.89 0.99 1.03 -
P/RPS 17.22 17.87 10.30 11.34 13.40 7.14 7.47 74.77%
P/EPS 64.24 25.29 34.20 4.43 19.89 -9.30 130.38 -37.69%
EY 1.56 3.95 2.92 22.56 5.03 -10.75 0.77 60.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.37 0.37 0.42 0.23 0.26 74.89%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 21/05/10 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 -
Price 4.12 2.93 1.99 1.86 1.92 1.16 1.03 -
P/RPS 22.96 16.21 11.14 11.53 13.61 8.37 7.47 111.83%
P/EPS 85.65 22.94 36.99 4.50 20.21 -10.90 130.38 -24.48%
EY 1.17 4.36 2.70 22.20 4.95 -9.17 0.77 32.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.40 0.38 0.43 0.26 0.26 111.98%

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