[MEASAT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2823.68%
YoY- -645.51%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 32,140 126,714 94,337 62,537 31,327 95,135 57,466 -32.09%
PBT 2,900 1,530 -2,360 -7,538 419 21,485 14,548 -65.84%
Tax -1,019 -3,336 -2,207 -170 -136 -32,120 -18,307 -85.39%
NP 1,881 -1,806 -4,567 -7,708 283 -10,635 -3,759 -
-
NP to SH 1,881 -1,806 -4,567 -7,708 283 -10,635 -3,759 -
-
Tax Rate 35.14% 218.04% - - 32.46% 149.50% 125.84% -
Total Cost 30,259 128,520 98,904 70,245 31,044 105,770 61,225 -37.46%
-
Net Worth 278,231 278,752 273,239 268,612 307,257 220,942 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 278,231 278,752 273,239 268,612 307,257 220,942 0 -
NOSH 391,875 392,608 390,341 389,292 404,285 324,916 303,284 18.61%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.85% -1.43% -4.84% -12.33% 0.90% -11.18% -6.54% -
ROE 0.68% -0.65% -1.67% -2.87% 0.09% -4.81% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.20 32.27 24.17 16.06 7.75 29.28 18.95 -42.76%
EPS 0.48 -0.46 -1.17 -1.98 0.07 -3.27 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.70 0.69 0.76 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 389,902
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.25 32.52 24.21 16.05 8.04 24.41 14.75 -32.09%
EPS 0.48 -0.46 -1.17 -1.98 0.07 -2.73 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.714 0.7153 0.7012 0.6893 0.7885 0.567 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 3.50 3.98 3.84 3.84 3.84 0.00 0.00 -
P/RPS 42.67 12.33 15.89 23.90 49.56 0.00 0.00 -
P/EPS 729.17 -865.22 -328.21 -193.94 5,485.71 0.00 0.00 -
EY 0.14 -0.12 -0.30 -0.52 0.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 5.61 5.49 5.57 5.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 25/02/03 28/11/02 -
Price 2.99 3.74 3.84 3.84 3.84 3.84 0.00 -
P/RPS 36.46 11.59 15.89 23.90 49.56 13.11 0.00 -
P/EPS 622.92 -813.04 -328.21 -193.94 5,485.71 -117.32 0.00 -
EY 0.16 -0.12 -0.30 -0.52 0.02 -0.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 5.27 5.49 5.57 5.05 5.65 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