[MEASAT] QoQ 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- 302.71%
YoY- 375.11%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 33,923 34,156 35,282 34,068 34,992 32,786 32,599 2.68%
PBT 21,583 6,250 6,931 12,321 5,262 5,549 2,230 352.28%
Tax 2,826 3,919 3,043 3,296 -1,384 -72 -73 -
NP 24,409 10,169 9,974 15,617 3,878 5,477 2,157 401.81%
-
NP to SH 24,409 10,169 9,974 15,617 3,878 5,477 2,157 401.81%
-
Tax Rate -13.09% -62.70% -43.90% -26.75% 26.30% 1.30% 3.27% -
Total Cost 9,514 23,987 25,308 18,451 31,114 27,309 30,442 -53.84%
-
Net Worth 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 301,234 298,058 199.50%
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 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 301,234 298,058 199.50%
NOSH 389,920 389,616 389,609 389,451 391,717 391,214 392,181 -0.38%
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 71.95% 29.77% 28.27% 45.84% 11.08% 16.71% 6.62% -
ROE 1.57% 0.67% 0.66% 1.04% 0.26% 1.82% 0.72% -
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 8.70 8.77 9.06 8.75 8.93 8.38 8.31 3.09%
EPS 6.26 2.61 2.56 4.01 0.99 1.40 0.55 403.75%
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 8.71 8.76 9.05 8.74 8.98 8.41 8.37 2.68%
EPS 6.26 2.61 2.56 4.01 1.00 1.41 0.55 403.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9824 3.9193 3.8892 3.8577 3.8399 0.773 0.7649 199.49%
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 30.00 25.44 18.77 19.78 18.58 25.06 20.57 28.51%
P/EPS 41.69 85.44 66.41 43.14 167.68 150.00 310.91 -73.70%
EY 2.40 1.17 1.51 2.32 0.60 0.67 0.32 281.75%
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 30.00 31.14 20.65 19.78 18.47 20.29 26.11 9.67%
P/EPS 41.69 104.60 73.05 43.14 166.67 121.43 394.55 -77.55%
EY 2.40 0.96 1.37 2.32 0.60 0.82 0.25 349.84%
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