[MEASAT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.74%
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 190,040 187,600 138,008 129,734 128,653 125,782 76,621 16.32%
PBT -54,569 204 34,002 14,833 15,412 -3,146 19,397 -
Tax -362 26,874 13,677 -272 -6,680 -2,942 -24,409 -50.40%
NP -54,932 27,078 47,680 14,561 8,732 -6,089 -5,012 48.98%
-
NP to SH -54,932 27,078 47,680 14,561 8,732 -6,089 -5,012 48.98%
-
Tax Rate - -13,173.53% -40.22% 1.83% 43.34% - 125.84% -
Total Cost 244,972 160,521 90,328 115,173 119,921 131,871 81,633 20.07%
-
Net Worth 1,559,091 1,570,926 1,528,671 300,327 280,671 273,239 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,559,091 1,570,926 1,528,671 300,327 280,671 273,239 0 -
NOSH 389,912 389,808 389,967 390,035 389,821 390,341 303,284 4.27%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -28.91% 14.43% 34.55% 11.22% 6.79% -4.84% -6.54% -
ROE -3.52% 1.72% 3.12% 4.85% 3.11% -2.23% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 48.76 48.13 35.39 33.26 33.00 32.22 25.26 11.57%
EPS -14.09 6.95 12.23 3.73 2.24 -1.56 -1.65 42.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.03 3.92 0.77 0.72 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 391,214
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 48.77 48.14 35.41 33.29 33.01 32.28 19.66 16.33%
EPS -14.10 6.95 12.24 3.74 2.24 -1.56 -1.29 48.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0009 4.0312 3.9228 0.7707 0.7202 0.7012 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.32 1.51 2.23 2.10 2.53 3.84 0.00 -
P/RPS 2.71 3.14 6.30 6.31 7.67 11.92 0.00 -
P/EPS -9.37 21.74 18.24 56.25 112.95 -246.15 0.00 -
EY -10.68 4.60 5.48 1.78 0.89 -0.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.57 2.73 3.51 5.49 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 27/11/06 25/11/05 25/11/04 21/11/03 28/11/02 -
Price 0.95 1.64 2.73 1.70 2.50 3.84 0.00 -
P/RPS 1.95 3.41 7.71 5.11 7.58 11.92 0.00 -
P/EPS -6.74 23.61 22.33 45.54 111.61 -246.15 0.00 -
EY -14.84 4.24 4.48 2.20 0.90 -0.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.41 0.70 2.21 3.47 5.49 0.00 -

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