[MEASAT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -21.1%
YoY- 74.98%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 187,256 174,623 158,437 145,018 137,429 138,498 137,128 23.01%
PBT 17,960 21,736 22,616 37,685 47,085 30,764 30,063 -29.00%
Tax 7,655 10,482 6,742 9,786 13,084 8,874 4,883 34.83%
NP 25,615 32,218 29,358 47,471 60,169 39,638 34,946 -18.65%
-
NP to SH 25,615 32,218 29,358 47,471 60,169 39,638 34,946 -18.65%
-
Tax Rate -42.62% -48.22% -29.81% -25.97% -27.79% -28.85% -16.24% -
Total Cost 161,641 142,405 129,079 97,547 77,260 98,860 102,182 35.65%
-
Net Worth 1,559,708 1,572,062 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,559,708 1,572,062 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1.92%
NOSH 389,927 390,089 388,873 389,568 389,920 389,616 389,609 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.68% 18.45% 18.53% 32.73% 43.78% 28.62% 25.48% -
ROE 1.64% 2.05% 1.89% 4.06% 3.88% 2.60% 2.31% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.02 44.76 40.74 37.23 35.25 35.55 35.20 22.93%
EPS 6.57 8.26 7.55 12.19 15.43 10.17 8.97 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.03 4.00 3.00 3.98 3.92 3.89 1.87%
Adjusted Per Share Value based on latest NOSH - 389,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.05 44.81 40.66 37.21 35.27 35.54 35.19 23.00%
EPS 6.57 8.27 7.53 12.18 15.44 10.17 8.97 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0025 4.0342 3.9916 2.9991 3.9824 3.9193 3.8892 1.92%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.70 1.51 2.31 2.37 2.61 2.23 1.70 -
P/RPS 3.54 3.37 5.67 6.37 7.41 6.27 4.83 -18.66%
P/EPS 25.88 18.28 30.60 19.45 16.91 21.92 18.95 23.02%
EY 3.86 5.47 3.27 5.14 5.91 4.56 5.28 -18.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.58 0.79 0.66 0.57 0.44 -1.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 29/11/07 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 -
Price 1.64 1.64 1.90 2.45 2.61 2.73 1.87 -
P/RPS 3.42 3.66 4.66 6.58 7.41 7.68 5.31 -25.36%
P/EPS 24.97 19.86 25.17 20.11 16.91 26.83 20.85 12.73%
EY 4.01 5.04 3.97 4.97 5.91 3.73 4.80 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.82 0.66 0.70 0.48 -9.94%

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