[MEASAT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 322.11%
YoY- 375.11%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 137,429 138,008 138,700 136,272 132,293 129,734 129,030 4.28%
PBT 47,085 34,002 38,504 49,284 16,387 14,833 11,152 160.54%
Tax 13,084 13,677 12,678 13,184 -1,588 -272 -264 -
NP 60,169 47,680 51,182 62,468 14,799 14,561 10,888 211.60%
-
NP to SH 60,169 47,680 51,182 62,468 14,799 14,561 10,888 211.60%
-
Tax Rate -27.79% -40.22% -32.93% -26.75% 9.69% 1.83% 2.37% -
Total Cost 77,260 90,328 87,518 73,804 117,494 115,173 118,142 -24.60%
-
Net Worth 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 295,531 201.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 295,531 201.21%
NOSH 389,948 389,967 390,106 389,451 389,447 390,035 388,857 0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 43.78% 34.55% 36.90% 45.84% 11.19% 11.22% 8.44% -
ROE 3.88% 3.12% 3.37% 4.16% 0.99% 4.85% 3.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.24 35.39 35.55 34.99 33.97 33.26 33.18 4.08%
EPS 15.43 12.23 13.12 16.04 3.80 3.73 2.80 211.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.89 3.86 3.82 0.77 0.76 200.65%
Adjusted Per Share Value based on latest NOSH - 389,451
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.27 35.41 35.59 34.97 33.95 33.29 33.11 4.29%
EPS 15.44 12.24 13.13 16.03 3.80 3.74 2.79 211.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9827 3.9228 3.8942 3.8577 3.8176 0.7707 0.7584 201.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.61 2.23 1.70 1.73 1.66 2.10 1.71 -
P/RPS 7.41 6.30 4.78 4.94 4.89 6.31 5.15 27.36%
P/EPS 16.92 18.24 12.96 10.79 43.68 56.25 61.07 -57.40%
EY 5.91 5.48 7.72 9.27 2.29 1.78 1.64 134.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.44 0.45 0.43 2.73 2.25 -55.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 -
Price 2.61 2.73 1.87 1.73 1.65 1.70 2.17 -
P/RPS 7.41 7.71 5.26 4.94 4.86 5.11 6.54 8.65%
P/EPS 16.92 22.33 14.25 10.79 43.42 45.54 77.50 -63.64%
EY 5.91 4.48 7.02 9.27 2.30 2.20 1.29 175.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.48 0.45 0.43 2.21 2.86 -62.27%

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