[MEASAT] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.94%
YoY- 565.56%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 241,670 195,946 187,256 137,429 132,293 129,639 126,714 11.35%
PBT 53,162 -37,445 17,961 47,085 16,387 21,892 1,530 80.54%
Tax 124,392 -693 755 13,084 -1,588 -7,846 -3,336 -
NP 177,554 -38,138 18,716 60,169 14,799 14,046 -1,806 -
-
NP to SH 177,554 -38,138 18,716 60,169 14,799 14,046 -1,806 -
-
Tax Rate -233.99% - -4.20% -27.79% 9.69% 35.84% 218.04% -
Total Cost 64,116 234,084 168,540 77,260 117,494 115,593 128,520 -10.93%
-
Net Worth 1,930,358 1,563,736 1,602,362 1,551,993 1,487,688 288,723 278,752 38.02%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,930,358 1,563,736 1,602,362 1,551,993 1,487,688 288,723 278,752 38.02%
NOSH 389,971 389,959 389,869 389,948 389,447 390,166 392,608 -0.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 73.47% -19.46% 9.99% 43.78% 11.19% 10.83% -1.43% -
ROE 9.20% -2.44% 1.17% 3.88% 0.99% 4.86% -0.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 61.97 50.25 48.03 35.24 33.97 33.23 32.27 11.47%
EPS 45.53 -9.78 4.80 15.43 3.80 3.60 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 4.01 4.11 3.98 3.82 0.74 0.71 38.17%
Adjusted Per Share Value based on latest NOSH - 390,185
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 62.02 50.28 48.05 35.27 33.95 33.27 32.52 11.34%
EPS 45.56 -9.79 4.80 15.44 3.80 3.60 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9536 4.0128 4.1119 3.9827 3.8176 0.7409 0.7153 38.02%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.84 1.03 1.70 2.61 1.66 2.45 3.98 -
P/RPS 2.97 2.05 3.54 7.41 4.89 7.37 12.33 -21.10%
P/EPS 4.04 -10.53 35.41 16.92 43.68 68.06 -865.22 -
EY 24.74 -9.50 2.82 5.91 2.29 1.47 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.41 0.66 0.43 3.31 5.61 -36.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 20/02/09 21/02/08 16/02/07 28/02/06 23/02/05 25/02/04 -
Price 1.99 1.03 1.64 2.61 1.65 2.35 3.74 -
P/RPS 3.21 2.05 3.41 7.41 4.86 7.07 11.59 -19.24%
P/EPS 4.37 -10.53 34.16 16.92 43.42 65.28 -813.04 -
EY 22.88 -9.50 2.93 5.91 2.30 1.53 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.40 0.66 0.43 3.18 5.27 -34.90%

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