[MEASAT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 110.64%
YoY- -90.99%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 126,714 125,782 125,074 125,308 95,135 76,621 44,240 101.29%
PBT 1,530 -3,146 -15,076 1,676 21,485 19,397 19,808 -81.77%
Tax -3,336 -2,942 -340 -544 -32,120 -24,409 -16,982 -66.10%
NP -1,806 -6,089 -15,416 1,132 -10,635 -5,012 2,826 -
-
NP to SH -1,806 -6,089 -15,416 1,132 -10,635 -5,012 2,826 -
-
Tax Rate 218.04% - - 32.46% 149.50% 125.84% 85.73% -
Total Cost 128,520 131,871 140,490 124,176 105,770 81,633 41,414 112.31%
-
Net Worth 278,752 273,239 268,612 307,257 220,942 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 278,752 273,239 268,612 307,257 220,942 0 0 -
NOSH 392,608 390,341 389,292 404,285 324,916 303,284 254,806 33.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.43% -4.84% -12.33% 0.90% -11.18% -6.54% 6.39% -
ROE -0.65% -2.23% -5.74% 0.37% -4.81% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.27 32.22 32.13 30.99 29.28 25.26 17.36 51.01%
EPS -0.46 -1.56 -3.96 0.28 -3.27 -1.65 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.76 0.68 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 404,285
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.52 32.28 32.10 32.16 24.41 19.66 11.35 101.34%
EPS -0.46 -1.56 -3.96 0.29 -2.73 -1.29 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7153 0.7012 0.6893 0.7885 0.567 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.98 3.84 3.84 3.84 0.00 0.00 0.00 -
P/RPS 12.33 11.92 11.95 12.39 0.00 0.00 0.00 -
P/EPS -865.22 -246.15 -96.97 1,371.43 0.00 0.00 0.00 -
EY -0.12 -0.41 -1.03 0.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.61 5.49 5.57 5.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 28/08/03 29/05/03 25/02/03 28/11/02 28/08/02 -
Price 3.74 3.84 3.84 3.84 3.84 0.00 0.00 -
P/RPS 11.59 11.92 11.95 12.39 13.11 0.00 0.00 -
P/EPS -813.04 -246.15 -96.97 1,371.43 -117.32 0.00 0.00 -
EY -0.12 -0.41 -1.03 0.07 -0.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.27 5.49 5.57 5.05 5.65 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