[MEASAT] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -12.1%
YoY- 140.15%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 32,512 31,838 32,140 32,377 31,800 31,210 31,327 2.49%
PBT 4,738 3,921 2,900 3,890 5,178 -7,958 419 401.57%
Tax -2,650 -1,341 -1,019 -1,129 -2,037 -35 -136 620.20%
NP 2,088 2,580 1,881 2,761 3,141 -7,993 283 277.61%
-
NP to SH 2,088 2,580 1,881 2,761 3,141 -7,993 283 277.61%
-
Tax Rate 55.93% 34.20% 35.14% 29.02% 39.34% - 32.46% -
Total Cost 30,424 29,258 30,259 29,616 28,659 39,203 31,044 -1.33%
-
Net Worth 278,399 281,454 278,231 276,099 271,444 269,032 307,257 -6.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 278,399 281,454 278,231 276,099 271,444 269,032 307,257 -6.34%
NOSH 386,666 390,909 391,875 388,873 387,777 389,902 404,285 -2.91%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.42% 8.10% 5.85% 8.53% 9.88% -25.61% 0.90% -
ROE 0.75% 0.92% 0.68% 1.00% 1.16% -2.97% 0.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.41 8.14 8.20 8.33 8.20 8.00 7.75 5.58%
EPS 0.54 0.66 0.48 0.71 0.81 -2.05 0.07 288.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.71 0.71 0.70 0.69 0.76 -3.53%
Adjusted Per Share Value based on latest NOSH - 388,873
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.34 8.17 8.25 8.31 8.16 8.01 8.04 2.46%
EPS 0.54 0.66 0.48 0.71 0.81 -2.05 0.07 288.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7144 0.7223 0.714 0.7085 0.6966 0.6904 0.7885 -6.35%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.53 2.55 3.50 3.98 3.84 3.84 3.84 -
P/RPS 30.09 31.31 42.67 47.80 46.83 47.97 49.56 -28.23%
P/EPS 468.52 386.36 729.17 560.56 474.07 -187.32 5,485.71 -80.51%
EY 0.21 0.26 0.14 0.18 0.21 -0.53 0.02 377.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.51 3.54 4.93 5.61 5.49 5.57 5.05 -21.48%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 -
Price 2.50 2.50 2.99 3.74 3.84 3.84 3.84 -
P/RPS 29.73 30.70 36.46 44.92 46.83 47.97 49.56 -28.80%
P/EPS 462.96 378.79 622.92 526.76 474.07 -187.32 5,485.71 -80.67%
EY 0.22 0.26 0.16 0.19 0.21 -0.53 0.02 392.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 3.47 4.21 5.27 5.49 5.57 5.05 -22.07%

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