[MEASAT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 39.74%
YoY- 227.44%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 90,358 41,657 137,429 103,506 69,350 34,068 132,293 -22.49%
PBT -5,217 2,921 47,085 25,502 19,252 12,321 16,387 -
Tax -3 -2 13,084 10,258 6,339 3,296 -1,588 -98.48%
NP -5,220 2,919 60,169 35,760 25,591 15,617 14,799 -
-
NP to SH -5,220 2,919 60,169 35,760 25,591 15,617 14,799 -
-
Tax Rate - 0.07% -27.79% -40.22% -32.93% -26.75% 9.69% -
Total Cost 95,578 38,738 77,260 67,746 43,759 18,451 117,494 -12.89%
-
Net Worth 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 3.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 3.10%
NOSH 389,304 389,568 389,948 389,967 390,106 389,451 389,447 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.78% 7.01% 43.78% 34.55% 36.90% 45.84% 11.19% -
ROE -0.34% 0.25% 3.88% 2.34% 1.69% 1.04% 0.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.21 10.69 35.24 26.54 17.78 8.75 33.97 -22.47%
EPS -1.34 0.75 15.43 9.17 6.56 4.01 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 3.98 3.92 3.89 3.86 3.82 3.12%
Adjusted Per Share Value based on latest NOSH - 389,616
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.19 10.69 35.27 26.56 17.80 8.74 33.95 -22.49%
EPS -1.34 0.75 15.44 9.18 6.57 4.01 3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9961 2.9991 3.9827 3.9228 3.8942 3.8577 3.8176 3.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.31 2.37 2.61 2.23 1.70 1.73 1.66 -
P/RPS 9.95 22.16 7.41 8.40 9.56 19.78 4.89 60.78%
P/EPS -172.28 316.30 16.92 24.32 25.91 43.14 43.68 -
EY -0.58 0.32 5.91 4.11 3.86 2.32 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.66 0.57 0.44 0.45 0.43 22.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 -
Price 1.90 2.45 2.61 2.73 1.87 1.73 1.65 -
P/RPS 8.19 22.91 7.41 10.29 10.52 19.78 4.86 41.74%
P/EPS -141.70 326.98 16.92 29.77 28.51 43.14 43.42 -
EY -0.71 0.31 5.91 3.36 3.51 2.32 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.82 0.66 0.70 0.48 0.45 0.43 7.63%

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