[MEASAT] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -10.16%
YoY- 181.35%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 174,623 138,498 130,450 128,867 132,006 57,466 0 -
PBT 21,736 30,764 21,458 15,449 4,576 19,289 19,464 1.85%
Tax 10,482 8,874 -3,040 -6,139 -16,021 -17,970 -6,532 -
NP 32,218 39,638 18,418 9,310 -11,445 1,319 12,932 16.42%
-
NP to SH 32,218 39,638 18,418 9,310 -11,445 1,319 12,932 16.42%
-
Tax Rate -48.22% -28.85% 14.17% 39.74% 350.11% 93.16% 33.56% -
Total Cost 142,405 98,860 112,032 119,557 143,451 56,147 -12,932 -
-
Net Worth 1,572,062 1,527,298 301,234 278,399 271,444 0 760,665 12.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,572,062 1,527,298 301,234 278,399 271,444 0 760,665 12.85%
NOSH 390,089 389,616 391,214 386,666 387,777 390,256 200,333 11.74%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.45% 28.62% 14.12% 7.22% -8.67% 2.30% 0.00% -
ROE 2.05% 2.60% 6.11% 3.34% -4.22% 0.00% 1.70% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.76 35.55 33.34 33.33 34.04 14.73 0.00 -
EPS 8.26 10.17 4.71 2.41 -2.95 0.34 6.46 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 3.92 0.77 0.72 0.70 0.00 3.797 0.99%
Adjusted Per Share Value based on latest NOSH - 386,666
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.81 35.54 33.48 33.07 33.87 14.75 0.00 -
EPS 8.27 10.17 4.73 2.39 -2.94 0.34 3.32 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0342 3.9193 0.773 0.7144 0.6966 0.00 1.952 12.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.51 2.23 2.10 2.53 3.84 0.00 0.00 -
P/RPS 3.37 6.27 6.30 7.59 11.28 0.00 0.00 -
P/EPS 18.28 21.92 44.61 105.08 -130.11 0.00 0.00 -
EY 5.47 4.56 2.24 0.95 -0.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 2.73 3.51 5.49 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 25/11/05 25/11/04 21/11/03 28/11/02 23/11/01 -
Price 1.64 2.73 1.70 2.50 3.84 0.00 0.00 -
P/RPS 3.66 7.68 5.10 7.50 11.28 0.00 0.00 -
P/EPS 19.86 26.83 36.11 103.83 -130.11 0.00 0.00 -
EY 5.04 3.73 2.77 0.96 -0.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.70 2.21 3.47 5.49 0.00 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