[MEASAT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.6%
YoY- 74.75%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 132,293 97,301 64,515 31,916 129,639 96,490 63,978 62.09%
PBT 16,387 11,125 5,576 3,346 21,892 11,559 6,821 79.09%
Tax -1,588 -204 -132 -59 -7,846 -5,010 -2,360 -23.15%
NP 14,799 10,921 5,444 3,287 14,046 6,549 4,461 121.94%
-
NP to SH 14,799 10,921 5,444 3,287 14,046 6,549 4,461 121.94%
-
Tax Rate 9.69% 1.83% 2.37% 1.76% 35.84% 43.34% 34.60% -
Total Cost 117,494 86,380 59,071 28,629 115,593 89,941 59,517 57.17%
-
Net Worth 1,487,688 300,327 295,531 293,482 288,723 280,671 281,747 202.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,487,688 300,327 295,531 293,482 288,723 280,671 281,747 202.30%
NOSH 389,447 390,035 388,857 391,309 390,166 389,821 391,315 -0.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.19% 11.22% 8.44% 10.30% 10.83% 6.79% 6.97% -
ROE 0.99% 3.64% 1.84% 1.12% 4.86% 2.33% 1.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.97 24.95 16.59 8.16 33.23 24.75 16.35 62.60%
EPS 3.80 2.80 1.40 0.84 3.60 1.68 1.14 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 0.77 0.76 0.75 0.74 0.72 0.72 203.27%
Adjusted Per Share Value based on latest NOSH - 391,309
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.95 24.97 16.56 8.19 33.27 24.76 16.42 62.08%
EPS 3.80 2.80 1.40 0.84 3.60 1.68 1.14 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8176 0.7707 0.7584 0.7531 0.7409 0.7202 0.723 202.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.66 2.10 1.71 1.77 2.45 2.53 2.55 -
P/RPS 4.89 8.42 10.31 21.70 7.37 10.22 15.60 -53.75%
P/EPS 43.68 75.00 122.14 210.71 68.06 150.60 223.68 -66.24%
EY 2.29 1.33 0.82 0.47 1.47 0.66 0.45 194.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 2.73 2.25 2.36 3.31 3.51 3.54 -75.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 26/08/05 27/05/05 23/02/05 25/11/04 27/08/04 -
Price 1.65 1.70 2.17 1.55 2.35 2.50 2.50 -
P/RPS 4.86 6.81 13.08 19.00 7.07 10.10 15.29 -53.32%
P/EPS 43.42 60.71 155.00 184.52 65.28 148.81 219.30 -65.92%
EY 2.30 1.65 0.65 0.54 1.53 0.67 0.46 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 2.21 2.86 2.07 3.18 3.47 3.47 -75.04%

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