[MEASAT] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 60.86%
YoY- 877.74%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 129,734 129,030 127,664 129,639 128,653 127,956 128,560 0.60%
PBT 14,833 11,152 13,384 21,892 15,412 13,642 11,600 17.79%
Tax -272 -264 -236 -7,846 -6,680 -4,720 -4,076 -83.52%
NP 14,561 10,888 13,148 14,046 8,732 8,922 7,524 55.23%
-
NP to SH 14,561 10,888 13,148 14,046 8,732 8,922 7,524 55.23%
-
Tax Rate 1.83% 2.37% 1.76% 35.84% 43.34% 34.60% 35.14% -
Total Cost 115,173 118,142 114,516 115,593 119,921 119,034 121,036 -3.25%
-
Net Worth 300,327 295,531 293,482 288,723 280,671 281,747 278,231 5.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 300,327 295,531 293,482 288,723 280,671 281,747 278,231 5.22%
NOSH 390,035 388,857 391,309 390,166 389,821 391,315 391,875 -0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.22% 8.44% 10.30% 10.83% 6.79% 6.97% 5.85% -
ROE 4.85% 3.68% 4.48% 4.86% 3.11% 3.17% 2.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.26 33.18 32.62 33.23 33.00 32.70 32.81 0.91%
EPS 3.73 2.80 3.36 3.60 2.24 2.28 1.92 55.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.74 0.72 0.72 0.71 5.55%
Adjusted Per Share Value based on latest NOSH - 390,468
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.29 33.11 32.76 33.27 33.01 32.84 32.99 0.60%
EPS 3.74 2.79 3.37 3.60 2.24 2.29 1.93 55.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7707 0.7584 0.7531 0.7409 0.7202 0.723 0.714 5.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.10 1.71 1.77 2.45 2.53 2.55 3.50 -
P/RPS 6.31 5.15 5.43 7.37 7.67 7.80 10.67 -29.52%
P/EPS 56.25 61.07 52.68 68.06 112.95 111.84 182.29 -54.30%
EY 1.78 1.64 1.90 1.47 0.89 0.89 0.55 118.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.25 2.36 3.31 3.51 3.54 4.93 -32.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 23/02/05 25/11/04 27/08/04 26/05/04 -
Price 1.70 2.17 1.55 2.35 2.50 2.50 2.99 -
P/RPS 5.11 6.54 4.75 7.07 7.58 7.65 9.11 -31.96%
P/EPS 45.54 77.50 46.13 65.28 111.61 109.65 155.73 -55.91%
EY 2.20 1.29 2.17 1.53 0.90 0.91 0.64 127.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.86 2.07 3.18 3.47 3.47 4.21 -34.90%

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