[MEASAT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 56.31%
YoY- -234.14%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 258,083 241,670 225,384 213,698 206,863 195,946 189,086 23.06%
PBT 143,594 53,162 32,524 -37,226 -97,585 -37,445 -23,120 -
Tax 125,233 124,392 127,099 -8,967 -8,152 -693 -273 -
NP 268,827 177,554 159,623 -46,193 -105,737 -38,138 -23,393 -
-
NP to SH 268,827 177,554 159,623 -46,193 -105,737 -38,138 -23,393 -
-
Tax Rate -87.21% -233.99% -390.79% - - - - -
Total Cost -10,744 64,116 65,761 259,891 312,600 234,084 212,479 -
-
Net Worth 1,980,762 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 1,559,651 17.29%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,980,762 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 1,559,651 17.29%
NOSH 389,913 390,185 389,961 389,768 389,859 387,468 389,912 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 104.16% 73.47% 70.82% -21.62% -51.11% -19.46% -12.37% -
ROE 13.57% 9.19% 8.35% -2.65% -6.18% -2.45% -1.50% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.19 61.94 57.80 54.83 53.06 50.57 48.49 23.07%
EPS 68.95 45.50 40.93 -11.85 -27.12 -9.84 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 4.95 4.90 4.48 4.39 4.01 4.00 17.29%
Adjusted Per Share Value based on latest NOSH - 389,768
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.23 62.02 57.84 54.84 53.08 50.28 48.52 23.07%
EPS 68.99 45.56 40.96 -11.85 -27.13 -9.79 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0829 4.9563 4.9034 4.4809 4.3919 3.9872 4.0023 17.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.23 1.84 1.83 1.89 0.99 1.03 1.32 -
P/RPS 4.88 2.97 3.17 3.45 1.87 2.04 2.72 47.70%
P/EPS 4.68 4.04 4.47 -15.95 -3.65 -10.46 -22.00 -
EY 21.35 24.73 22.37 -6.27 -27.40 -9.56 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.37 0.37 0.42 0.23 0.26 0.33 55.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 28/11/08 -
Price 2.93 1.99 1.86 1.92 1.16 1.03 0.95 -
P/RPS 4.43 3.21 3.22 3.50 2.19 2.04 1.96 72.31%
P/EPS 4.25 4.37 4.54 -16.20 -4.28 -10.46 -15.83 -
EY 23.53 22.87 22.01 -6.17 -23.38 -9.56 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.38 0.43 0.26 0.26 0.24 80.18%

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