[MEASAT] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 516.61%
YoY- 564.66%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 129,639 128,653 127,956 128,560 126,714 125,782 125,074 2.40%
PBT 21,892 15,412 13,642 11,600 1,530 -3,146 -15,076 -
Tax -7,846 -6,680 -4,720 -4,076 -3,336 -2,942 -340 702.87%
NP 14,046 8,732 8,922 7,524 -1,806 -6,089 -15,416 -
-
NP to SH 14,046 8,732 8,922 7,524 -1,806 -6,089 -15,416 -
-
Tax Rate 35.84% 43.34% 34.60% 35.14% 218.04% - - -
Total Cost 115,593 119,921 119,034 121,036 128,520 131,871 140,490 -12.14%
-
Net Worth 288,723 280,671 281,747 278,231 278,752 273,239 268,612 4.90%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 288,723 280,671 281,747 278,231 278,752 273,239 268,612 4.90%
NOSH 390,166 389,821 391,315 391,875 392,608 390,341 389,292 0.14%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.83% 6.79% 6.97% 5.85% -1.43% -4.84% -12.33% -
ROE 4.86% 3.11% 3.17% 2.70% -0.65% -2.23% -5.74% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.23 33.00 32.70 32.81 32.27 32.22 32.13 2.25%
EPS 3.60 2.24 2.28 1.92 -0.46 -1.56 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.71 0.71 0.70 0.69 4.75%
Adjusted Per Share Value based on latest NOSH - 391,875
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 33.27 33.01 32.84 32.99 32.52 32.28 32.10 2.40%
EPS 3.60 2.24 2.29 1.93 -0.46 -1.56 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.7202 0.723 0.714 0.7153 0.7012 0.6893 4.90%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.45 2.53 2.55 3.50 3.98 3.84 3.84 -
P/RPS 7.37 7.67 7.80 10.67 12.33 11.92 11.95 -27.43%
P/EPS 68.06 112.95 111.84 182.29 -865.22 -246.15 -96.97 -
EY 1.47 0.89 0.89 0.55 -0.12 -0.41 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.51 3.54 4.93 5.61 5.49 5.57 -29.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 25/11/04 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 -
Price 2.35 2.50 2.50 2.99 3.74 3.84 3.84 -
P/RPS 7.07 7.58 7.65 9.11 11.59 11.92 11.95 -29.41%
P/EPS 65.28 111.61 109.65 155.73 -813.04 -246.15 -96.97 -
EY 1.53 0.90 0.91 0.64 -0.12 -0.41 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.47 3.47 4.21 5.27 5.49 5.57 -31.06%

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