[MEASAT] QoQ Annualized Quarter 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- 33.74%
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 138,700 136,272 132,293 129,734 129,030 127,664 129,639 4.61%
PBT 38,504 49,284 16,387 14,833 11,152 13,384 21,892 45.85%
Tax 12,678 13,184 -1,588 -272 -264 -236 -7,846 -
NP 51,182 62,468 14,799 14,561 10,888 13,148 14,046 137.35%
-
NP to SH 51,182 62,468 14,799 14,561 10,888 13,148 14,046 137.35%
-
Tax Rate -32.93% -26.75% 9.69% 1.83% 2.37% 1.76% 35.84% -
Total Cost 87,518 73,804 117,494 115,173 118,142 114,516 115,593 -16.97%
-
Net Worth 1,517,515 1,503,282 1,487,688 300,327 295,531 293,482 288,723 203.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,517,515 1,503,282 1,487,688 300,327 295,531 293,482 288,723 203.21%
NOSH 390,106 389,451 389,447 390,035 388,857 391,309 390,166 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.90% 45.84% 11.19% 11.22% 8.44% 10.30% 10.83% -
ROE 3.37% 4.16% 0.99% 4.85% 3.68% 4.48% 4.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.55 34.99 33.97 33.26 33.18 32.62 33.23 4.61%
EPS 13.12 16.04 3.80 3.73 2.80 3.36 3.60 137.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.86 3.82 0.77 0.76 0.75 0.74 203.24%
Adjusted Per Share Value based on latest NOSH - 391,214
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.59 34.97 33.95 33.29 33.11 32.76 33.27 4.60%
EPS 13.13 16.03 3.80 3.74 2.79 3.37 3.60 137.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8942 3.8577 3.8176 0.7707 0.7584 0.7531 0.7409 203.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.70 1.73 1.66 2.10 1.71 1.77 2.45 -
P/RPS 4.78 4.94 4.89 6.31 5.15 5.43 7.37 -25.13%
P/EPS 12.96 10.79 43.68 56.25 61.07 52.68 68.06 -67.00%
EY 7.72 9.27 2.29 1.78 1.64 1.90 1.47 203.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.43 2.73 2.25 2.36 3.31 -74.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 27/05/05 23/02/05 -
Price 1.87 1.73 1.65 1.70 2.17 1.55 2.35 -
P/RPS 5.26 4.94 4.86 5.11 6.54 4.75 7.07 -17.93%
P/EPS 14.25 10.79 43.42 45.54 77.50 46.13 65.28 -63.84%
EY 7.02 9.27 2.30 2.20 1.29 2.17 1.53 176.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.43 2.21 2.86 2.07 3.18 -71.74%

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