[MEASAT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -38.16%
YoY- -15.99%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 188,737 187,256 174,623 158,437 145,018 137,429 138,498 22.89%
PBT 41,158 17,960 21,736 22,616 37,685 47,085 30,764 21.39%
Tax 7,656 7,655 10,482 6,742 9,786 13,084 8,874 -9.36%
NP 48,814 25,615 32,218 29,358 47,471 60,169 39,638 14.87%
-
NP to SH 48,814 25,615 32,218 29,358 47,471 60,169 39,638 14.87%
-
Tax Rate -18.60% -42.62% -48.22% -29.81% -25.97% -27.79% -28.85% -
Total Cost 139,923 161,641 142,405 129,079 97,547 77,260 98,860 26.03%
-
Net Worth 1,625,553 1,559,708 1,572,062 1,555,493 1,168,706 1,551,882 1,527,298 4.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,625,553 1,559,708 1,572,062 1,555,493 1,168,706 1,551,882 1,527,298 4.24%
NOSH 389,820 389,927 390,089 388,873 389,568 389,920 389,616 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.86% 13.68% 18.45% 18.53% 32.73% 43.78% 28.62% -
ROE 3.00% 1.64% 2.05% 1.89% 4.06% 3.88% 2.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.42 48.02 44.76 40.74 37.23 35.25 35.55 22.85%
EPS 12.52 6.57 8.26 7.55 12.19 15.43 10.17 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.00 4.03 4.00 3.00 3.98 3.92 4.20%
Adjusted Per Share Value based on latest NOSH - 388,873
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.43 48.05 44.81 40.66 37.21 35.27 35.54 22.88%
EPS 12.53 6.57 8.27 7.53 12.18 15.44 10.17 14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1714 4.0025 4.0342 3.9916 2.9991 3.9824 3.9193 4.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.49 1.70 1.51 2.31 2.37 2.61 2.23 -
P/RPS 3.08 3.54 3.37 5.67 6.37 7.41 6.27 -37.71%
P/EPS 11.90 25.88 18.28 30.60 19.45 16.91 21.92 -33.42%
EY 8.40 3.86 5.47 3.27 5.14 5.91 4.56 50.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.37 0.58 0.79 0.66 0.57 -26.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 21/02/08 29/11/07 20/08/07 30/05/07 16/02/07 27/11/06 -
Price 1.46 1.64 1.64 1.90 2.45 2.61 2.73 -
P/RPS 3.02 3.42 3.66 4.66 6.58 7.41 7.68 -46.29%
P/EPS 11.66 24.97 19.86 25.17 20.11 16.91 26.83 -42.59%
EY 8.58 4.01 5.04 3.97 4.97 5.91 3.73 74.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.41 0.48 0.82 0.66 0.70 -36.97%

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