[MEASAT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -6.84%
YoY- 227.44%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 180,716 166,628 137,429 138,008 138,700 136,272 132,293 23.18%
PBT -10,434 11,684 47,085 34,002 38,504 49,284 16,387 -
Tax -6 -8 13,084 13,677 12,678 13,184 -1,588 -97.59%
NP -10,440 11,676 60,169 47,680 51,182 62,468 14,799 -
-
NP to SH -10,440 11,676 60,169 47,680 51,182 62,468 14,799 -
-
Tax Rate - 0.07% -27.79% -40.22% -32.93% -26.75% 9.69% -
Total Cost 191,156 154,952 77,260 90,328 87,518 73,804 117,494 38.45%
-
Net Worth 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 3.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 3.10%
NOSH 389,304 389,568 389,948 389,967 390,106 389,451 389,447 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.78% 7.01% 43.78% 34.55% 36.90% 45.84% 11.19% -
ROE -0.67% 1.00% 3.88% 3.12% 3.37% 4.16% 0.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.42 42.77 35.24 35.39 35.55 34.99 33.97 23.21%
EPS -2.68 3.00 15.43 12.23 13.12 16.04 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 3.98 3.92 3.89 3.86 3.82 3.12%
Adjusted Per Share Value based on latest NOSH - 389,616
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.37 42.76 35.27 35.41 35.59 34.97 33.95 23.17%
EPS -2.68 3.00 15.44 12.24 13.13 16.03 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9961 2.9991 3.9827 3.9228 3.8942 3.8577 3.8176 3.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.31 2.37 2.61 2.23 1.70 1.73 1.66 -
P/RPS 4.98 5.54 7.41 6.30 4.78 4.94 4.89 1.22%
P/EPS -86.14 79.07 16.92 18.24 12.96 10.79 43.68 -
EY -1.16 1.26 5.91 5.48 7.72 9.27 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.66 0.57 0.44 0.45 0.43 22.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 -
Price 1.90 2.45 2.61 2.73 1.87 1.73 1.65 -
P/RPS 4.09 5.73 7.41 7.71 5.26 4.94 4.86 -10.89%
P/EPS -70.85 81.74 16.92 22.33 14.25 10.79 43.42 -
EY -1.41 1.22 5.91 4.48 7.02 9.27 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.82 0.66 0.70 0.48 0.45 0.43 7.63%

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