[MEASAT] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 70.34%
YoY- 83.02%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 128,653 127,956 128,560 126,714 125,782 125,074 125,308 1.76%
PBT 15,412 13,642 11,600 1,530 -3,146 -15,076 1,676 337.15%
Tax -6,680 -4,720 -4,076 -3,336 -2,942 -340 -544 429.82%
NP 8,732 8,922 7,524 -1,806 -6,089 -15,416 1,132 288.95%
-
NP to SH 8,732 8,922 7,524 -1,806 -6,089 -15,416 1,132 288.95%
-
Tax Rate 43.34% 34.60% 35.14% 218.04% - - 32.46% -
Total Cost 119,921 119,034 121,036 128,520 131,871 140,490 124,176 -2.29%
-
Net Worth 280,671 281,747 278,231 278,752 273,239 268,612 307,257 -5.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 280,671 281,747 278,231 278,752 273,239 268,612 307,257 -5.83%
NOSH 389,821 391,315 391,875 392,608 390,341 389,292 404,285 -2.39%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.79% 6.97% 5.85% -1.43% -4.84% -12.33% 0.90% -
ROE 3.11% 3.17% 2.70% -0.65% -2.23% -5.74% 0.37% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.00 32.70 32.81 32.27 32.22 32.13 30.99 4.26%
EPS 2.24 2.28 1.92 -0.46 -1.56 -3.96 0.28 298.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.71 0.71 0.70 0.69 0.76 -3.53%
Adjusted Per Share Value based on latest NOSH - 388,873
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.01 32.84 32.99 32.52 32.28 32.10 32.16 1.74%
EPS 2.24 2.29 1.93 -0.46 -1.56 -3.96 0.29 289.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7202 0.723 0.714 0.7153 0.7012 0.6893 0.7885 -5.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.53 2.55 3.50 3.98 3.84 3.84 3.84 -
P/RPS 7.67 7.80 10.67 12.33 11.92 11.95 12.39 -27.30%
P/EPS 112.95 111.84 182.29 -865.22 -246.15 -96.97 1,371.43 -80.98%
EY 0.89 0.89 0.55 -0.12 -0.41 -1.03 0.07 442.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.54 4.93 5.61 5.49 5.57 5.05 -21.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 -
Price 2.50 2.50 2.99 3.74 3.84 3.84 3.84 -
P/RPS 7.58 7.65 9.11 11.59 11.92 11.95 12.39 -27.86%
P/EPS 111.61 109.65 155.73 -813.04 -246.15 -96.97 1,371.43 -81.13%
EY 0.90 0.91 0.64 -0.12 -0.41 -1.03 0.07 446.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.47 4.21 5.27 5.49 5.57 5.05 -22.07%

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