[MEASAT] YoY TTM 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- 22.55%
YoY- 97.83%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 189,086 174,623 138,498 130,450 128,867 132,006 57,466 21.93%
PBT -23,120 21,736 30,764 21,458 15,449 4,576 19,289 -
Tax -273 10,482 8,874 -3,040 -6,139 -16,021 -17,970 -50.20%
NP -23,393 32,218 39,638 18,418 9,310 -11,445 1,319 -
-
NP to SH -23,393 32,218 39,638 18,418 9,310 -11,445 1,319 -
-
Tax Rate - -48.22% -28.85% 14.17% 39.74% 350.11% 93.16% -
Total Cost 212,479 142,405 98,860 112,032 119,557 143,451 56,147 24.80%
-
Net Worth 1,559,651 1,572,062 1,527,298 301,234 278,399 271,444 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 1,559,651 1,572,062 1,527,298 301,234 278,399 271,444 0 -
NOSH 389,912 390,089 389,616 391,214 386,666 387,777 390,256 -0.01%
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 -12.37% 18.45% 28.62% 14.12% 7.22% -8.67% 2.30% -
ROE -1.50% 2.05% 2.60% 6.11% 3.34% -4.22% 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 48.49 44.76 35.55 33.34 33.33 34.04 14.73 21.94%
EPS -6.00 8.26 10.17 4.71 2.41 -2.95 0.34 -
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 48.52 44.81 35.54 33.48 33.07 33.87 14.75 21.92%
EPS -6.00 8.27 10.17 4.73 2.39 -2.94 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0023 4.0342 3.9193 0.773 0.7144 0.6966 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 2.72 3.37 6.27 6.30 7.59 11.28 0.00 -
P/EPS -22.00 18.28 21.92 44.61 105.08 -130.11 0.00 -
EY -4.55 5.47 4.56 2.24 0.95 -0.77 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 1.96 3.66 7.68 5.10 7.50 11.28 0.00 -
P/EPS -15.83 19.86 26.83 36.11 103.83 -130.11 0.00 -
EY -6.32 5.04 3.73 2.77 0.96 -0.77 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