[MEASAT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -335.06%
YoY- -258.82%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 241,670 229,290 218,072 216,220 195,946 190,040 182,568 20.49%
PBT 53,162 38,722 12,110 -136,084 -37,445 -54,569 11,672 174.01%
Tax 124,392 170,026 -21,016 -29,840 -693 -362 -4,468 -
NP 177,554 208,749 -8,906 -165,924 -38,138 -54,932 7,204 741.98%
-
NP to SH 177,554 208,749 -8,906 -165,924 -38,138 -54,932 7,204 741.98%
-
Tax Rate -233.99% -439.09% 173.54% - - - 38.28% -
Total Cost 64,116 20,541 226,978 382,144 234,084 244,972 175,364 -48.77%
-
Net Worth 1,930,358 1,910,719 1,749,950 1,711,480 1,563,736 1,559,091 1,613,069 12.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,930,358 1,910,719 1,749,950 1,711,480 1,563,736 1,559,091 1,613,069 12.68%
NOSH 389,971 389,942 390,614 389,859 389,959 389,912 391,521 -0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 73.47% 91.04% -4.08% -76.74% -19.46% -28.91% 3.95% -
ROE 9.20% 10.93% -0.51% -9.69% -2.44% -3.52% 0.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.97 58.80 55.83 55.46 50.25 48.76 46.63 20.81%
EPS 45.53 53.53 -2.28 -42.56 -9.78 -14.09 1.84 744.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 4.90 4.48 4.39 4.01 4.00 4.12 12.97%
Adjusted Per Share Value based on latest NOSH - 389,859
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.02 58.84 55.96 55.49 50.28 48.77 46.85 20.50%
EPS 45.56 53.57 -2.29 -42.58 -9.79 -14.10 1.85 741.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9536 4.9032 4.4906 4.3919 4.0128 4.0009 4.1394 12.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.84 1.83 1.89 0.99 1.03 1.32 1.45 -
P/RPS 2.97 3.11 3.39 1.79 2.05 2.71 3.11 -3.01%
P/EPS 4.04 3.42 -82.89 -2.33 -10.53 -9.37 78.80 -86.12%
EY 24.74 29.25 -1.21 -42.99 -9.50 -10.68 1.27 620.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.42 0.23 0.26 0.33 0.35 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 28/11/08 29/08/08 -
Price 1.99 1.86 1.92 1.16 1.03 0.95 1.43 -
P/RPS 3.21 3.16 3.44 2.09 2.05 1.95 3.07 3.00%
P/EPS 4.37 3.47 -84.21 -2.73 -10.53 -6.74 77.72 -85.24%
EY 22.88 28.78 -1.19 -36.69 -9.50 -14.84 1.29 576.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.43 0.26 0.26 0.24 0.35 9.28%

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