[MEASAT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -31.87%
YoY- 564.66%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 33,149 32,512 31,838 32,140 32,377 31,800 31,210 4.08%
PBT 10,333 4,738 3,921 2,900 3,890 5,178 -7,958 -
Tax -2,836 -2,650 -1,341 -1,019 -1,129 -2,037 -35 1747.74%
NP 7,497 2,088 2,580 1,881 2,761 3,141 -7,993 -
-
NP to SH 7,497 2,088 2,580 1,881 2,761 3,141 -7,993 -
-
Tax Rate 27.45% 55.93% 34.20% 35.14% 29.02% 39.34% - -
Total Cost 25,652 30,424 29,258 30,259 29,616 28,659 39,203 -24.53%
-
Net Worth 288,946 278,399 281,454 278,231 276,099 271,444 269,032 4.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 288,946 278,399 281,454 278,231 276,099 271,444 269,032 4.85%
NOSH 390,468 386,666 390,909 391,875 388,873 387,777 389,902 0.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.62% 6.42% 8.10% 5.85% 8.53% 9.88% -25.61% -
ROE 2.59% 0.75% 0.92% 0.68% 1.00% 1.16% -2.97% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.49 8.41 8.14 8.20 8.33 8.20 8.00 4.02%
EPS 1.92 0.54 0.66 0.48 0.71 0.81 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.72 0.71 0.71 0.70 0.69 4.75%
Adjusted Per Share Value based on latest NOSH - 391,875
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.51 8.34 8.17 8.25 8.31 8.16 8.01 4.10%
EPS 1.92 0.54 0.66 0.48 0.71 0.81 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7415 0.7144 0.7223 0.714 0.7085 0.6966 0.6904 4.85%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.45 2.53 2.55 3.50 3.98 3.84 3.84 -
P/RPS 28.86 30.09 31.31 42.67 47.80 46.83 47.97 -28.62%
P/EPS 127.60 468.52 386.36 729.17 560.56 474.07 -187.32 -
EY 0.78 0.21 0.26 0.14 0.18 0.21 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.51 3.54 4.93 5.61 5.49 5.57 -29.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 25/11/04 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 -
Price 2.35 2.50 2.50 2.99 3.74 3.84 3.84 -
P/RPS 27.68 29.73 30.70 36.46 44.92 46.83 47.97 -30.57%
P/EPS 122.40 462.96 378.79 622.92 526.76 474.07 -187.32 -
EY 0.82 0.22 0.26 0.16 0.19 0.21 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 3.47 3.47 4.21 5.27 5.49 5.57 -31.06%

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