[MEASAT] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -56.16%
YoY- 74.75%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 34,992 32,786 32,599 31,916 33,149 32,512 31,838 6.48%
PBT 5,262 5,549 2,230 3,346 10,333 4,738 3,921 21.60%
Tax -1,384 -72 -73 -59 -2,836 -2,650 -1,341 2.12%
NP 3,878 5,477 2,157 3,287 7,497 2,088 2,580 31.12%
-
NP to SH 3,878 5,477 2,157 3,287 7,497 2,088 2,580 31.12%
-
Tax Rate 26.30% 1.30% 3.27% 1.76% 27.45% 55.93% 34.20% -
Total Cost 31,114 27,309 30,442 28,629 25,652 30,424 29,258 4.17%
-
Net Worth 1,496,359 301,234 298,058 293,482 288,946 278,399 281,454 203.69%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,496,359 301,234 298,058 293,482 288,946 278,399 281,454 203.69%
NOSH 391,717 391,214 392,181 391,309 390,468 386,666 390,909 0.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.08% 16.71% 6.62% 10.30% 22.62% 6.42% 8.10% -
ROE 0.26% 1.82% 0.72% 1.12% 2.59% 0.75% 0.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.93 8.38 8.31 8.16 8.49 8.41 8.14 6.35%
EPS 0.99 1.40 0.55 0.84 1.92 0.54 0.66 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 0.77 0.76 0.75 0.74 0.72 0.72 203.27%
Adjusted Per Share Value based on latest NOSH - 391,309
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.98 8.41 8.37 8.19 8.51 8.34 8.17 6.48%
EPS 1.00 1.41 0.55 0.84 1.92 0.54 0.66 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8399 0.773 0.7649 0.7531 0.7415 0.7144 0.7223 203.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.66 2.10 1.71 1.77 2.45 2.53 2.55 -
P/RPS 18.58 25.06 20.57 21.70 28.86 30.09 31.31 -29.31%
P/EPS 167.68 150.00 310.91 210.71 127.60 468.52 386.36 -42.59%
EY 0.60 0.67 0.32 0.47 0.78 0.21 0.26 74.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 2.73 2.25 2.36 3.31 3.51 3.54 -75.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 26/08/05 27/05/05 23/02/05 25/11/04 27/08/04 -
Price 1.65 1.70 2.17 1.55 2.35 2.50 2.50 -
P/RPS 18.47 20.29 26.11 19.00 27.68 29.73 30.70 -28.66%
P/EPS 166.67 121.43 394.55 184.52 122.40 462.96 378.79 -42.06%
EY 0.60 0.82 0.25 0.54 0.82 0.22 0.26 74.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 2.21 2.86 2.07 3.18 3.47 3.47 -75.04%

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