[MEASAT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.94%
YoY- 565.56%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 280,768 281,872 241,670 229,290 218,072 216,220 195,946 27.18%
PBT 160,760 225,644 53,162 38,722 12,110 -136,084 -37,445 -
Tax -23,688 -26,476 124,392 170,026 -21,016 -29,840 -693 960.08%
NP 137,072 199,168 177,554 208,749 -8,906 -165,924 -38,138 -
-
NP to SH 137,072 199,168 177,554 208,749 -8,906 -165,924 -38,138 -
-
Tax Rate 14.74% 11.73% -233.99% -439.09% 173.54% - - -
Total Cost 143,696 82,704 64,116 20,541 226,978 382,144 234,084 -27.83%
-
Net Worth 1,996,042 1,980,762 1,930,358 1,910,719 1,749,950 1,711,480 1,563,736 17.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,996,042 1,980,762 1,930,358 1,910,719 1,749,950 1,711,480 1,563,736 17.72%
NOSH 389,852 389,913 389,971 389,942 390,614 389,859 389,959 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 48.82% 70.66% 73.47% 91.04% -4.08% -76.74% -19.46% -
ROE 6.87% 10.06% 9.20% 10.93% -0.51% -9.69% -2.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.02 72.29 61.97 58.80 55.83 55.46 50.25 27.20%
EPS 35.16 51.08 45.53 53.53 -2.28 -42.56 -9.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.08 4.95 4.90 4.48 4.39 4.01 17.74%
Adjusted Per Share Value based on latest NOSH - 390,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.05 72.33 62.02 58.84 55.96 55.49 50.28 27.18%
EPS 35.17 51.11 45.56 53.57 -2.29 -42.58 -9.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1222 5.0829 4.9536 4.9032 4.4906 4.3919 4.0128 17.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.09 3.23 1.84 1.83 1.89 0.99 1.03 -
P/RPS 4.29 4.47 2.97 3.11 3.39 1.79 2.05 63.82%
P/EPS 8.79 6.32 4.04 3.42 -82.89 -2.33 -10.53 -
EY 11.38 15.81 24.74 29.25 -1.21 -42.99 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.37 0.37 0.42 0.23 0.26 74.89%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 21/05/10 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 -
Price 4.12 2.93 1.99 1.86 1.92 1.16 1.03 -
P/RPS 5.72 4.05 3.21 3.16 3.44 2.09 2.05 98.56%
P/EPS 11.72 5.74 4.37 3.47 -84.21 -2.73 -10.53 -
EY 8.53 17.43 22.88 28.78 -1.19 -36.69 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.40 0.38 0.43 0.26 0.26 111.98%

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