[MEASAT] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 60.46%
YoY- 83.02%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 96,490 63,978 32,140 126,714 94,337 62,537 31,327 111.26%
PBT 11,559 6,821 2,900 1,530 -2,360 -7,538 419 807.49%
Tax -5,010 -2,360 -1,019 -3,336 -2,207 -170 -136 999.88%
NP 6,549 4,461 1,881 -1,806 -4,567 -7,708 283 707.43%
-
NP to SH 6,549 4,461 1,881 -1,806 -4,567 -7,708 283 707.43%
-
Tax Rate 43.34% 34.60% 35.14% 218.04% - - 32.46% -
Total Cost 89,941 59,517 30,259 128,520 98,904 70,245 31,044 102.83%
-
Net Worth 280,671 281,747 278,231 278,752 273,239 268,612 307,257 -5.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 280,671 281,747 278,231 278,752 273,239 268,612 307,257 -5.83%
NOSH 389,821 391,315 391,875 392,608 390,341 389,292 404,285 -2.39%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.79% 6.97% 5.85% -1.43% -4.84% -12.33% 0.90% -
ROE 2.33% 1.58% 0.68% -0.65% -1.67% -2.87% 0.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.75 16.35 8.20 32.27 24.17 16.06 7.75 116.40%
EPS 1.68 1.14 0.48 -0.46 -1.17 -1.98 0.07 727.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.71 0.71 0.70 0.69 0.76 -3.53%
Adjusted Per Share Value based on latest NOSH - 388,873
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.76 16.42 8.25 32.52 24.21 16.05 8.04 111.23%
EPS 1.68 1.14 0.48 -0.46 -1.17 -1.98 0.07 727.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7202 0.723 0.714 0.7153 0.7012 0.6893 0.7885 -5.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.53 2.55 3.50 3.98 3.84 3.84 3.84 -
P/RPS 10.22 15.60 42.67 12.33 15.89 23.90 49.56 -64.99%
P/EPS 150.60 223.68 729.17 -865.22 -328.21 -193.94 5,485.71 -90.83%
EY 0.66 0.45 0.14 -0.12 -0.30 -0.52 0.02 922.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.54 4.93 5.61 5.49 5.57 5.05 -21.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 -
Price 2.50 2.50 2.99 3.74 3.84 3.84 3.84 -
P/RPS 10.10 15.29 36.46 11.59 15.89 23.90 49.56 -65.26%
P/EPS 148.81 219.30 622.92 -813.04 -328.21 -193.94 5,485.71 -90.91%
EY 0.67 0.46 0.16 -0.12 -0.30 -0.52 0.02 932.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.47 4.21 5.27 5.49 5.57 5.05 -22.07%

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