[MEASAT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -277.35%
YoY- -135.27%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 125,074 125,308 95,135 76,621 44,240 0 0 -
PBT -15,076 1,676 21,485 19,397 19,808 17,448 19,541 -
Tax -340 -544 -32,120 -24,409 -16,982 -4,884 -3,805 -80.10%
NP -15,416 1,132 -10,635 -5,012 2,826 12,564 15,736 -
-
NP to SH -15,416 1,132 -10,635 -5,012 2,826 12,564 15,736 -
-
Tax Rate - 32.46% 149.50% 125.84% 85.73% 27.99% 19.47% -
Total Cost 140,490 124,176 105,770 81,633 41,414 -12,564 -15,736 -
-
Net Worth 268,612 307,257 220,942 0 0 753,447 770,660 -50.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 268,612 307,257 220,942 0 0 753,447 770,660 -50.56%
NOSH 389,292 404,285 324,916 303,284 254,806 196,312 201,743 55.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -12.33% 0.90% -11.18% -6.54% 6.39% 0.00% 0.00% -
ROE -5.74% 0.37% -4.81% 0.00% 0.00% 1.67% 2.04% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.13 30.99 29.28 25.26 17.36 0.00 0.00 -
EPS -3.96 0.28 -3.27 -1.65 1.10 6.40 7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.76 0.68 0.00 0.00 3.838 3.82 -68.14%
Adjusted Per Share Value based on latest NOSH - 390,256
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 32.10 32.16 24.41 19.66 11.35 0.00 0.00 -
EPS -3.96 0.29 -2.73 -1.29 0.73 3.22 4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6893 0.7885 0.567 0.00 0.00 1.9335 1.9776 -50.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.84 3.84 0.00 0.00 0.00 0.00 0.00 -
P/RPS 11.95 12.39 0.00 0.00 0.00 0.00 0.00 -
P/EPS -96.97 1,371.43 0.00 0.00 0.00 0.00 0.00 -
EY -1.03 0.07 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 5.05 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 25/02/03 28/11/02 28/08/02 30/04/02 26/02/02 -
Price 3.84 3.84 3.84 0.00 0.00 0.00 0.00 -
P/RPS 11.95 12.39 13.11 0.00 0.00 0.00 0.00 -
P/EPS -96.97 1,371.43 -117.32 0.00 0.00 0.00 0.00 -
EY -1.03 0.07 -0.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 5.05 5.65 0.00 0.00 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