[MEASAT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 153.92%
YoY- 162.31%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 35,282 34,068 34,992 32,786 32,599 31,916 33,149 4.25%
PBT 6,931 12,321 5,262 5,549 2,230 3,346 10,333 -23.42%
Tax 3,043 3,296 -1,384 -72 -73 -59 -2,836 -
NP 9,974 15,617 3,878 5,477 2,157 3,287 7,497 21.02%
-
NP to SH 9,974 15,617 3,878 5,477 2,157 3,287 7,497 21.02%
-
Tax Rate -43.90% -26.75% 26.30% 1.30% 3.27% 1.76% 27.45% -
Total Cost 25,308 18,451 31,114 27,309 30,442 28,629 25,652 -0.89%
-
Net Worth 1,515,580 1,503,282 1,496,359 301,234 298,058 293,482 288,946 202.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,515,580 1,503,282 1,496,359 301,234 298,058 293,482 288,946 202.80%
NOSH 389,609 389,451 391,717 391,214 392,181 391,309 390,468 -0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.27% 45.84% 11.08% 16.71% 6.62% 10.30% 22.62% -
ROE 0.66% 1.04% 0.26% 1.82% 0.72% 1.12% 2.59% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.06 8.75 8.93 8.38 8.31 8.16 8.49 4.43%
EPS 2.56 4.01 0.99 1.40 0.55 0.84 1.92 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.86 3.82 0.77 0.76 0.75 0.74 203.24%
Adjusted Per Share Value based on latest NOSH - 391,214
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.05 8.74 8.98 8.41 8.37 8.19 8.51 4.19%
EPS 2.56 4.01 1.00 1.41 0.55 0.84 1.92 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8892 3.8577 3.8399 0.773 0.7649 0.7531 0.7415 202.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.70 1.73 1.66 2.10 1.71 1.77 2.45 -
P/RPS 18.77 19.78 18.58 25.06 20.57 21.70 28.86 -24.99%
P/EPS 66.41 43.14 167.68 150.00 310.91 210.71 127.60 -35.37%
EY 1.51 2.32 0.60 0.67 0.32 0.47 0.78 55.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.43 2.73 2.25 2.36 3.31 -74.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 27/05/05 23/02/05 -
Price 1.87 1.73 1.65 1.70 2.17 1.55 2.35 -
P/RPS 20.65 19.78 18.47 20.29 26.11 19.00 27.68 -17.78%
P/EPS 73.05 43.14 166.67 121.43 394.55 184.52 122.40 -29.18%
EY 1.37 2.32 0.60 0.82 0.25 0.54 0.82 40.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.43 2.21 2.86 2.07 3.18 -71.74%

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