[MEASAT] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -20.16%
YoY- -10.26%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 95,135 76,621 44,240 0 0 0 0 -
PBT 21,485 19,397 19,808 17,448 19,541 19,733 19,584 6.35%
Tax -32,120 -24,409 -16,982 -4,884 -3,805 -5,522 -5,480 224.03%
NP -10,635 -5,012 2,826 12,564 15,736 14,210 14,104 -
-
NP to SH -10,635 -5,012 2,826 12,564 15,736 14,210 14,104 -
-
Tax Rate 149.50% 125.84% 85.73% 27.99% 19.47% 27.98% 27.98% -
Total Cost 105,770 81,633 41,414 -12,564 -15,736 -14,210 -14,104 -
-
Net Worth 220,942 0 0 753,447 770,660 763,555 761,615 -56.07%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 220,942 0 0 753,447 770,660 763,555 761,615 -56.07%
NOSH 324,916 303,284 254,806 196,312 201,743 201,094 201,485 37.39%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -11.18% -6.54% 6.39% 0.00% 0.00% 0.00% 0.00% -
ROE -4.81% 0.00% 0.00% 1.67% 2.04% 1.86% 1.85% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.28 25.26 17.36 0.00 0.00 0.00 0.00 -
EPS -3.27 -1.65 1.10 6.40 7.80 7.07 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.00 0.00 3.838 3.82 3.797 3.78 -68.03%
Adjusted Per Share Value based on latest NOSH - 196,312
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.41 19.66 11.35 0.00 0.00 0.00 0.00 -
EPS -2.73 -1.29 0.73 3.22 4.04 3.65 3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.567 0.00 0.00 1.9335 1.9776 1.9594 1.9544 -56.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 28/08/02 30/04/02 26/02/02 23/11/01 10/08/01 -
Price 3.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 13.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -117.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -

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