[MEASAT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -177.25%
YoY- -316.61%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 258,083 206,863 188,737 145,018 134,445 129,415 127,527 12.46%
PBT 143,594 -97,585 41,158 37,685 25,362 22,338 4,010 81.50%
Tax 125,233 -8,152 7,656 9,786 1,767 -6,886 -4,220 -
NP 268,827 -105,737 48,814 47,471 27,129 15,452 -210 -
-
NP to SH 268,827 -105,737 48,814 47,471 27,129 15,452 -210 -
-
Tax Rate -87.21% - -18.60% -25.97% -6.97% 30.83% 105.24% -
Total Cost -10,744 312,600 139,923 97,547 107,316 113,963 127,737 -
-
Net Worth 1,980,762 1,711,480 1,625,553 1,168,706 1,503,282 293,482 278,231 38.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,980,762 1,711,480 1,625,553 1,168,706 1,503,282 293,482 278,231 38.67%
NOSH 389,913 389,859 389,820 389,568 389,451 391,309 391,875 -0.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 104.16% -51.11% 25.86% 32.73% 20.18% 11.94% -0.16% -
ROE 13.57% -6.18% 3.00% 4.06% 1.80% 5.27% -0.08% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 66.19 53.06 48.42 37.23 34.52 33.07 32.54 12.55%
EPS 68.95 -27.12 12.52 12.19 6.97 3.95 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 4.39 4.17 3.00 3.86 0.75 0.71 38.79%
Adjusted Per Share Value based on latest NOSH - 389,859
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 66.23 53.08 48.43 37.21 34.50 33.21 32.73 12.45%
EPS 68.99 -27.13 12.53 12.18 6.96 3.97 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0829 4.3919 4.1714 2.9991 3.8577 0.7531 0.714 38.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.23 0.99 1.49 2.37 1.73 1.77 3.50 -
P/RPS 4.88 1.87 3.08 6.37 5.01 5.35 10.76 -12.34%
P/EPS 4.68 -3.65 11.90 19.45 24.84 44.82 -6,531.25 -
EY 21.35 -27.40 8.40 5.14 4.03 2.23 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.23 0.36 0.79 0.45 2.36 4.93 -28.83%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 28/05/09 28/05/08 30/05/07 30/05/06 27/05/05 26/05/04 -
Price 2.93 1.16 1.46 2.45 1.73 1.55 2.99 -
P/RPS 4.43 2.19 3.02 6.58 5.01 4.69 9.19 -11.44%
P/EPS 4.25 -4.28 11.66 20.11 24.84 39.25 -5,579.55 -
EY 23.53 -23.38 8.58 4.97 4.03 2.55 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.26 0.35 0.82 0.45 2.07 4.21 -28.12%

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