[MEASAT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 35.51%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 103,506 69,350 34,068 132,293 97,301 64,515 31,916 118.94%
PBT 25,502 19,252 12,321 16,387 11,125 5,576 3,346 286.80%
Tax 10,258 6,339 3,296 -1,588 -204 -132 -59 -
NP 35,760 25,591 15,617 14,799 10,921 5,444 3,287 390.26%
-
NP to SH 35,760 25,591 15,617 14,799 10,921 5,444 3,287 390.26%
-
Tax Rate -40.22% -32.93% -26.75% 9.69% 1.83% 2.37% 1.76% -
Total Cost 67,746 43,759 18,451 117,494 86,380 59,071 28,629 77.48%
-
Net Worth 1,528,671 1,517,515 1,503,282 1,487,688 300,327 295,531 293,482 200.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,528,671 1,517,515 1,503,282 1,487,688 300,327 295,531 293,482 200.18%
NOSH 389,967 390,106 389,451 389,447 390,035 388,857 391,309 -0.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.55% 36.90% 45.84% 11.19% 11.22% 8.44% 10.30% -
ROE 2.34% 1.69% 1.04% 0.99% 3.64% 1.84% 1.12% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.54 17.78 8.75 33.97 24.95 16.59 8.16 119.36%
EPS 9.17 6.56 4.01 3.80 2.80 1.40 0.84 391.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.89 3.86 3.82 0.77 0.76 0.75 200.87%
Adjusted Per Share Value based on latest NOSH - 391,717
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.56 17.80 8.74 33.95 24.97 16.56 8.19 118.93%
EPS 9.18 6.57 4.01 3.80 2.80 1.40 0.84 391.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9228 3.8942 3.8577 3.8176 0.7707 0.7584 0.7531 200.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.23 1.70 1.73 1.66 2.10 1.71 1.77 -
P/RPS 8.40 9.56 19.78 4.89 8.42 10.31 21.70 -46.85%
P/EPS 24.32 25.91 43.14 43.68 75.00 122.14 210.71 -76.26%
EY 4.11 3.86 2.32 2.29 1.33 0.82 0.47 323.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.45 0.43 2.73 2.25 2.36 -61.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 27/05/05 -
Price 2.73 1.87 1.73 1.65 1.70 2.17 1.55 -
P/RPS 10.29 10.52 19.78 4.86 6.81 13.08 19.00 -33.53%
P/EPS 29.77 28.51 43.14 43.42 60.71 155.00 184.52 -70.33%
EY 3.36 3.51 2.32 2.30 1.65 0.65 0.54 237.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.45 0.43 2.21 2.86 2.07 -51.42%

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