[MEASAT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.53%
YoY- 375.11%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 137,429 103,506 69,350 34,068 132,293 97,301 64,515 65.32%
PBT 47,085 25,502 19,252 12,321 16,387 11,125 5,576 313.06%
Tax 13,084 10,258 6,339 3,296 -1,588 -204 -132 -
NP 60,169 35,760 25,591 15,617 14,799 10,921 5,444 394.01%
-
NP to SH 60,169 35,760 25,591 15,617 14,799 10,921 5,444 394.01%
-
Tax Rate -27.79% -40.22% -32.93% -26.75% 9.69% 1.83% 2.37% -
Total Cost 77,260 67,746 43,759 18,451 117,494 86,380 59,071 19.53%
-
Net Worth 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 295,531 201.21%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,551,993 1,528,671 1,517,515 1,503,282 1,487,688 300,327 295,531 201.21%
NOSH 389,948 389,967 390,106 389,451 389,447 390,035 388,857 0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 43.78% 34.55% 36.90% 45.84% 11.19% 11.22% 8.44% -
ROE 3.88% 2.34% 1.69% 1.04% 0.99% 3.64% 1.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.24 26.54 17.78 8.75 33.97 24.95 16.59 65.01%
EPS 15.43 9.17 6.56 4.01 3.80 2.80 1.40 393.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.89 3.86 3.82 0.77 0.76 200.65%
Adjusted Per Share Value based on latest NOSH - 389,451
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.27 26.56 17.80 8.74 33.95 24.97 16.56 65.30%
EPS 15.44 9.18 6.57 4.01 3.80 2.80 1.40 393.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9827 3.9228 3.8942 3.8577 3.8176 0.7707 0.7584 201.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.61 2.23 1.70 1.73 1.66 2.10 1.71 -
P/RPS 7.41 8.40 9.56 19.78 4.89 8.42 10.31 -19.71%
P/EPS 16.92 24.32 25.91 43.14 43.68 75.00 122.14 -73.13%
EY 5.91 4.11 3.86 2.32 2.29 1.33 0.82 271.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.44 0.45 0.43 2.73 2.25 -55.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 -
Price 2.61 2.73 1.87 1.73 1.65 1.70 2.17 -
P/RPS 7.41 10.29 10.52 19.78 4.86 6.81 13.08 -31.46%
P/EPS 16.92 29.77 28.51 43.14 43.42 60.71 155.00 -77.06%
EY 5.91 3.36 3.51 2.32 2.30 1.65 0.65 333.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.48 0.45 0.43 2.21 2.86 -62.27%

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