[MEASAT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 100.61%
YoY- 66.76%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 69,350 34,068 132,293 97,301 64,515 31,916 129,639 -34.17%
PBT 19,252 12,321 16,387 11,125 5,576 3,346 21,892 -8.23%
Tax 6,339 3,296 -1,588 -204 -132 -59 -7,846 -
NP 25,591 15,617 14,799 10,921 5,444 3,287 14,046 49.33%
-
NP to SH 25,591 15,617 14,799 10,921 5,444 3,287 14,046 49.33%
-
Tax Rate -32.93% -26.75% 9.69% 1.83% 2.37% 1.76% 35.84% -
Total Cost 43,759 18,451 117,494 86,380 59,071 28,629 115,593 -47.76%
-
Net Worth 1,517,515 1,503,282 1,487,688 300,327 295,531 293,482 288,723 203.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,517,515 1,503,282 1,487,688 300,327 295,531 293,482 288,723 203.21%
NOSH 390,106 389,451 389,447 390,035 388,857 391,309 390,166 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.90% 45.84% 11.19% 11.22% 8.44% 10.30% 10.83% -
ROE 1.69% 1.04% 0.99% 3.64% 1.84% 1.12% 4.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.78 8.75 33.97 24.95 16.59 8.16 33.23 -34.16%
EPS 6.56 4.01 3.80 2.80 1.40 0.84 3.60 49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.86 3.82 0.77 0.76 0.75 0.74 203.24%
Adjusted Per Share Value based on latest NOSH - 391,214
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.80 8.74 33.95 24.97 16.56 8.19 33.27 -34.17%
EPS 6.57 4.01 3.80 2.80 1.40 0.84 3.60 49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8942 3.8577 3.8176 0.7707 0.7584 0.7531 0.7409 203.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.70 1.73 1.66 2.10 1.71 1.77 2.45 -
P/RPS 9.56 19.78 4.89 8.42 10.31 21.70 7.37 18.99%
P/EPS 25.91 43.14 43.68 75.00 122.14 210.71 68.06 -47.56%
EY 3.86 2.32 2.29 1.33 0.82 0.47 1.47 90.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.43 2.73 2.25 2.36 3.31 -74.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 27/05/05 23/02/05 -
Price 1.87 1.73 1.65 1.70 2.17 1.55 2.35 -
P/RPS 10.52 19.78 4.86 6.81 13.08 19.00 7.07 30.43%
P/EPS 28.51 43.14 43.42 60.71 155.00 184.52 65.28 -42.52%
EY 3.51 2.32 2.30 1.65 0.65 0.54 1.53 74.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.43 2.21 2.86 2.07 3.18 -71.74%

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