[MEASAT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.41%
YoY- 565.56%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 140,384 70,468 241,670 171,968 109,036 54,055 195,946 -19.98%
PBT 80,380 56,411 53,162 29,042 6,055 -34,021 -37,445 -
Tax -11,844 -6,619 124,392 127,520 -10,508 -7,460 -693 566.96%
NP 68,536 49,792 177,554 156,562 -4,453 -41,481 -38,138 -
-
NP to SH 68,536 49,792 177,554 156,562 -4,453 -41,481 -38,138 -
-
Tax Rate 14.74% 11.73% -233.99% -439.09% 173.54% - - -
Total Cost 71,848 20,676 64,116 15,406 113,489 95,536 234,084 -54.59%
-
Net Worth 1,996,042 1,980,762 1,930,358 1,910,719 1,749,950 1,711,480 1,563,736 17.72%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,996,042 1,980,762 1,930,358 1,910,719 1,749,950 1,711,480 1,563,736 17.72%
NOSH 389,852 389,913 389,971 389,942 390,614 389,859 389,959 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 48.82% 70.66% 73.47% 91.04% -4.08% -76.74% -19.46% -
ROE 3.43% 2.51% 9.20% 8.19% -0.25% -2.42% -2.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.01 18.07 61.97 44.10 27.91 13.87 50.25 -19.96%
EPS 17.58 12.77 45.53 40.15 -1.14 -10.64 -9.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.08 4.95 4.90 4.48 4.39 4.01 17.74%
Adjusted Per Share Value based on latest NOSH - 390,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.02 18.08 62.02 44.13 27.98 13.87 50.28 -19.98%
EPS 17.59 12.78 45.56 40.18 -1.14 -10.64 -9.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1222 5.0829 4.9536 4.9032 4.4906 4.3919 4.0128 17.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.09 3.23 1.84 1.83 1.89 0.99 1.03 -
P/RPS 8.58 17.87 2.97 4.15 6.77 7.14 2.05 160.39%
P/EPS 17.58 25.29 4.04 4.56 -165.79 -9.30 -10.53 -
EY 5.69 3.95 24.74 21.94 -0.60 -10.75 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.37 0.37 0.42 0.23 0.26 74.89%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 21/05/10 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 -
Price 4.12 2.93 1.99 1.86 1.92 1.16 1.03 -
P/RPS 11.44 16.21 3.21 4.22 6.88 8.37 2.05 215.60%
P/EPS 23.44 22.94 4.37 4.63 -168.42 -10.90 -10.53 -
EY 4.27 4.36 22.88 21.59 -0.59 -9.17 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.40 0.38 0.43 0.26 0.26 111.98%

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