[MEASAT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 28.81%
YoY- 132.52%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 145,018 137,429 138,498 137,128 134,445 132,293 130,450 7.31%
PBT 37,685 47,085 30,764 30,063 25,362 16,387 21,458 45.61%
Tax 9,786 13,084 8,874 4,883 1,767 -1,588 -3,040 -
NP 47,471 60,169 39,638 34,946 27,129 14,799 18,418 88.09%
-
NP to SH 47,471 60,169 39,638 34,946 27,129 14,799 18,418 88.09%
-
Tax Rate -25.97% -27.79% -28.85% -16.24% -6.97% 9.69% 14.17% -
Total Cost 97,547 77,260 98,860 102,182 107,316 117,494 112,032 -8.82%
-
Net Worth 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 301,234 147.11%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 301,234 147.11%
NOSH 389,568 389,920 389,616 389,609 389,451 391,717 391,214 -0.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 32.73% 43.78% 28.62% 25.48% 20.18% 11.19% 14.12% -
ROE 4.06% 3.88% 2.60% 2.31% 1.80% 0.99% 6.11% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.23 35.25 35.55 35.20 34.52 33.77 33.34 7.64%
EPS 12.19 15.43 10.17 8.97 6.97 3.78 4.71 88.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 3.98 3.92 3.89 3.86 3.82 0.77 147.80%
Adjusted Per Share Value based on latest NOSH - 389,609
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.21 35.27 35.54 35.19 34.50 33.95 33.48 7.30%
EPS 12.18 15.44 10.17 8.97 6.96 3.80 4.73 87.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9991 3.9824 3.9193 3.8892 3.8577 3.8399 0.773 147.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.37 2.61 2.23 1.70 1.73 1.66 2.10 -
P/RPS 6.37 7.41 6.27 4.83 5.01 4.92 6.30 0.74%
P/EPS 19.45 16.91 21.92 18.95 24.84 43.94 44.61 -42.53%
EY 5.14 5.91 4.56 5.28 4.03 2.28 2.24 74.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.57 0.44 0.45 0.43 2.73 -56.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 -
Price 2.45 2.61 2.73 1.87 1.73 1.65 1.70 -
P/RPS 6.58 7.41 7.68 5.31 5.01 4.89 5.10 18.53%
P/EPS 20.11 16.91 26.83 20.85 24.84 43.67 36.11 -32.33%
EY 4.97 5.91 3.73 4.80 4.03 2.29 2.77 47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.70 0.48 0.45 0.43 2.21 -48.39%

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