[MEASAT] QoQ TTM 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- 10.01%
YoY- 7458.1%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 132,293 130,450 130,176 129,415 129,639 128,867 128,155 2.13%
PBT 16,387 21,458 20,647 22,338 21,892 15,449 15,889 2.07%
Tax -1,588 -3,040 -5,618 -6,886 -7,846 -6,139 -5,526 -56.35%
NP 14,799 18,418 15,029 15,452 14,046 9,310 10,363 26.73%
-
NP to SH 14,799 18,418 15,029 15,452 14,046 9,310 10,363 26.73%
-
Tax Rate 9.69% 14.17% 27.21% 30.83% 35.84% 39.74% 34.78% -
Total Cost 117,494 112,032 115,147 113,963 115,593 119,557 117,792 -0.16%
-
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 11.19% 14.12% 11.55% 11.94% 10.83% 7.22% 8.09% -
ROE 0.99% 6.11% 5.04% 5.27% 4.86% 3.34% 3.68% -
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 33.77 33.34 33.19 33.07 33.20 33.33 32.78 1.99%
EPS 3.78 4.71 3.83 3.95 3.60 2.41 2.65 26.63%
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 33.95 33.48 33.41 33.21 33.27 33.07 32.89 2.13%
EPS 3.80 4.73 3.86 3.97 3.60 2.39 2.66 26.76%
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 4.92 6.30 5.15 5.35 7.38 7.59 7.78 -26.26%
P/EPS 43.94 44.61 44.62 44.82 68.11 105.08 96.19 -40.60%
EY 2.28 2.24 2.24 2.23 1.47 0.95 1.04 68.51%
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 4.89 5.10 6.54 4.69 7.08 7.50 7.63 -25.60%
P/EPS 43.67 36.11 56.63 39.25 65.33 103.83 94.30 -40.05%
EY 2.29 2.77 1.77 2.55 1.53 0.96 1.06 66.88%
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