[MEASAT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 114.48%
YoY- 877.74%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 97,301 64,515 31,916 129,639 96,490 63,978 32,140 109.13%
PBT 11,125 5,576 3,346 21,892 11,559 6,821 2,900 144.85%
Tax -204 -132 -59 -7,846 -5,010 -2,360 -1,019 -65.74%
NP 10,921 5,444 3,287 14,046 6,549 4,461 1,881 222.68%
-
NP to SH 10,921 5,444 3,287 14,046 6,549 4,461 1,881 222.68%
-
Tax Rate 1.83% 2.37% 1.76% 35.84% 43.34% 34.60% 35.14% -
Total Cost 86,380 59,071 28,629 115,593 89,941 59,517 30,259 101.10%
-
Net Worth 300,327 295,531 293,482 288,723 280,671 281,747 278,231 5.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 300,327 295,531 293,482 288,723 280,671 281,747 278,231 5.22%
NOSH 390,035 388,857 391,309 390,166 389,821 391,315 391,875 -0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.22% 8.44% 10.30% 10.83% 6.79% 6.97% 5.85% -
ROE 3.64% 1.84% 1.12% 4.86% 2.33% 1.58% 0.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.95 16.59 8.16 33.23 24.75 16.35 8.20 109.83%
EPS 2.80 1.40 0.84 3.60 1.68 1.14 0.48 223.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.74 0.72 0.72 0.71 5.55%
Adjusted Per Share Value based on latest NOSH - 390,468
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.97 16.56 8.19 33.27 24.76 16.42 8.25 109.09%
EPS 2.80 1.40 0.84 3.60 1.68 1.14 0.48 223.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7707 0.7584 0.7531 0.7409 0.7202 0.723 0.714 5.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.10 1.71 1.77 2.45 2.53 2.55 3.50 -
P/RPS 8.42 10.31 21.70 7.37 10.22 15.60 42.67 -66.07%
P/EPS 75.00 122.14 210.71 68.06 150.60 223.68 729.17 -78.01%
EY 1.33 0.82 0.47 1.47 0.66 0.45 0.14 347.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.25 2.36 3.31 3.51 3.54 4.93 -32.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 23/02/05 25/11/04 27/08/04 26/05/04 -
Price 1.70 2.17 1.55 2.35 2.50 2.50 2.99 -
P/RPS 6.81 13.08 19.00 7.07 10.10 15.29 36.46 -67.29%
P/EPS 60.71 155.00 184.52 65.28 148.81 219.30 622.92 -78.79%
EY 1.65 0.65 0.54 1.53 0.67 0.46 0.16 373.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.86 2.07 3.18 3.47 3.47 4.21 -34.90%

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