[MEASAT] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -182.92%
YoY- -167.58%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 94,337 62,537 31,327 95,135 57,466 22,120 0 -
PBT -2,360 -7,538 419 21,485 14,548 9,904 4,362 -
Tax -2,207 -170 -136 -32,120 -18,307 -8,491 -1,221 48.33%
NP -4,567 -7,708 283 -10,635 -3,759 1,413 3,141 -
-
NP to SH -4,567 -7,708 283 -10,635 -3,759 1,413 3,141 -
-
Tax Rate - - 32.46% 149.50% 125.84% 85.73% 27.99% -
Total Cost 98,904 70,245 31,044 105,770 61,225 20,707 -3,141 -
-
Net Worth 273,239 268,612 307,257 220,942 0 0 753,447 -49.11%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 273,239 268,612 307,257 220,942 0 0 753,447 -49.11%
NOSH 390,341 389,292 404,285 324,916 303,284 254,806 196,312 58.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -4.84% -12.33% 0.90% -11.18% -6.54% 6.39% 0.00% -
ROE -1.67% -2.87% 0.09% -4.81% 0.00% 0.00% 0.42% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.17 16.06 7.75 29.28 18.95 8.68 0.00 -
EPS -1.17 -1.98 0.07 -3.27 -1.24 0.55 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.76 0.68 0.00 0.00 3.838 -67.80%
Adjusted Per Share Value based on latest NOSH - 389,830
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.21 16.05 8.04 24.41 14.75 5.68 0.00 -
EPS -1.17 -1.98 0.07 -2.73 -0.96 0.36 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7012 0.6893 0.7885 0.567 0.00 0.00 1.9335 -49.11%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 3.84 3.84 3.84 0.00 0.00 0.00 0.00 -
P/RPS 15.89 23.90 49.56 0.00 0.00 0.00 0.00 -
P/EPS -328.21 -193.94 5,485.71 0.00 0.00 0.00 0.00 -
EY -0.30 -0.52 0.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 5.57 5.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 25/02/03 28/11/02 28/08/02 30/04/02 -
Price 3.84 3.84 3.84 3.84 0.00 0.00 0.00 -
P/RPS 15.89 23.90 49.56 13.11 0.00 0.00 0.00 -
P/EPS -328.21 -193.94 5,485.71 -117.32 0.00 0.00 0.00 -
EY -0.30 -0.52 0.02 -0.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 5.57 5.05 5.65 0.00 0.00 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