[MEASAT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -95.15%
YoY- -81.31%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 187,256 140,700 90,358 41,657 137,429 103,506 69,350 93.55%
PBT 17,961 153 -5,217 2,921 47,085 25,502 19,252 -4.50%
Tax 755 20,156 -3 -2 13,084 10,258 6,339 -75.69%
NP 18,716 20,309 -5,220 2,919 60,169 35,760 25,591 -18.77%
-
NP to SH 18,716 20,309 -5,220 2,919 60,169 35,760 25,591 -18.77%
-
Tax Rate -4.20% -13,173.86% - 0.07% -27.79% -40.22% -32.93% -
Total Cost 168,540 120,391 95,578 38,738 77,260 67,746 43,759 145.10%
-
Net Worth 1,602,362 1,570,926 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 3.68%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,602,362 1,570,926 1,557,219 1,168,706 1,551,993 1,528,671 1,517,515 3.68%
NOSH 389,869 389,808 389,304 389,568 389,948 389,967 390,106 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.99% 14.43% -5.78% 7.01% 43.78% 34.55% 36.90% -
ROE 1.17% 1.29% -0.34% 0.25% 3.88% 2.34% 1.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.03 36.09 23.21 10.69 35.24 26.54 17.78 93.61%
EPS 4.80 5.21 -1.34 0.75 15.43 9.17 6.56 -18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.11 4.03 4.00 3.00 3.98 3.92 3.89 3.72%
Adjusted Per Share Value based on latest NOSH - 389,568
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.05 36.11 23.19 10.69 35.27 26.56 17.80 93.52%
EPS 4.80 5.21 -1.34 0.75 15.44 9.18 6.57 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1119 4.0312 3.9961 2.9991 3.9827 3.9228 3.8942 3.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.70 1.51 2.31 2.37 2.61 2.23 1.70 -
P/RPS 3.54 4.18 9.95 22.16 7.41 8.40 9.56 -48.34%
P/EPS 35.41 28.98 -172.28 316.30 16.92 24.32 25.91 23.08%
EY 2.82 3.45 -0.58 0.32 5.91 4.11 3.86 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.58 0.79 0.66 0.57 0.44 -4.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 29/11/07 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 -
Price 1.64 1.64 1.90 2.45 2.61 2.73 1.87 -
P/RPS 3.41 4.54 8.19 22.91 7.41 10.29 10.52 -52.71%
P/EPS 34.16 31.48 -141.70 326.98 16.92 29.77 28.51 12.77%
EY 2.93 3.18 -0.71 0.31 5.91 3.36 3.51 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.48 0.82 0.66 0.70 0.48 -11.41%

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