[MEASAT] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.75%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 63,978 32,140 126,714 94,337 62,537 31,327 95,135 -23.25%
PBT 6,821 2,900 1,530 -2,360 -7,538 419 21,485 -53.49%
Tax -2,360 -1,019 -3,336 -2,207 -170 -136 -32,120 -82.48%
NP 4,461 1,881 -1,806 -4,567 -7,708 283 -10,635 -
-
NP to SH 4,461 1,881 -1,806 -4,567 -7,708 283 -10,635 -
-
Tax Rate 34.60% 35.14% 218.04% - - 32.46% 149.50% -
Total Cost 59,517 30,259 128,520 98,904 70,245 31,044 105,770 -31.86%
-
Net Worth 281,747 278,231 278,752 273,239 268,612 307,257 220,942 17.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 281,747 278,231 278,752 273,239 268,612 307,257 220,942 17.61%
NOSH 391,315 391,875 392,608 390,341 389,292 404,285 324,916 13.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.97% 5.85% -1.43% -4.84% -12.33% 0.90% -11.18% -
ROE 1.58% 0.68% -0.65% -1.67% -2.87% 0.09% -4.81% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.35 8.20 32.27 24.17 16.06 7.75 29.28 -32.21%
EPS 1.14 0.48 -0.46 -1.17 -1.98 0.07 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.70 0.69 0.76 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 387,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.42 8.25 32.52 24.21 16.05 8.04 24.41 -23.24%
EPS 1.14 0.48 -0.46 -1.17 -1.98 0.07 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.723 0.714 0.7153 0.7012 0.6893 0.7885 0.567 17.60%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.55 3.50 3.98 3.84 3.84 3.84 0.00 -
P/RPS 15.60 42.67 12.33 15.89 23.90 49.56 0.00 -
P/EPS 223.68 729.17 -865.22 -328.21 -193.94 5,485.71 0.00 -
EY 0.45 0.14 -0.12 -0.30 -0.52 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 4.93 5.61 5.49 5.57 5.05 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 25/02/03 -
Price 2.50 2.99 3.74 3.84 3.84 3.84 3.84 -
P/RPS 15.29 36.46 11.59 15.89 23.90 49.56 13.11 10.80%
P/EPS 219.30 622.92 -813.04 -328.21 -193.94 5,485.71 -117.32 -
EY 0.46 0.16 -0.12 -0.30 -0.52 0.02 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.21 5.27 5.49 5.57 5.05 5.65 -27.76%

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