[MEASAT] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 42.07%
YoY- -967.7%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 128,155 127,527 126,714 132,006 135,552 126,462 95,135 21.99%
PBT 15,889 4,010 1,529 4,576 4,042 17,542 21,485 -18.23%
Tax -5,526 -4,220 -3,337 -16,021 -23,800 -31,035 -32,120 -69.10%
NP 10,363 -210 -1,808 -11,445 -19,758 -13,493 -10,635 -
-
NP to SH 10,363 -210 -1,808 -11,445 -19,758 -13,493 -10,635 -
-
Tax Rate 34.78% 105.24% 218.25% 350.11% 588.82% 176.92% 149.50% -
Total Cost 117,792 127,737 128,522 143,451 155,310 139,955 105,770 7.44%
-
Net Worth 281,454 278,231 276,099 271,444 269,032 307,257 265,084 4.07%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 281,454 278,231 276,099 271,444 269,032 307,257 265,084 4.07%
NOSH 390,909 391,875 388,873 387,777 389,902 404,285 389,830 0.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.09% -0.16% -1.43% -8.67% -14.58% -10.67% -11.18% -
ROE 3.68% -0.08% -0.65% -4.22% -7.34% -4.39% -4.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.78 32.54 32.58 34.04 34.77 31.28 24.40 21.77%
EPS 2.65 -0.05 -0.46 -2.95 -5.07 -3.34 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.71 0.70 0.69 0.76 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 387,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.89 32.73 32.52 33.87 34.78 32.45 24.41 22.01%
EPS 2.66 -0.05 -0.46 -2.94 -5.07 -3.46 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7223 0.714 0.7085 0.6966 0.6904 0.7885 0.6802 4.08%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.55 3.50 3.98 3.84 3.84 3.84 0.00 -
P/RPS 7.78 10.76 12.21 11.28 11.05 12.28 0.00 -
P/EPS 96.19 -6,531.25 -856.04 -130.11 -75.78 -115.06 0.00 -
EY 1.04 -0.02 -0.12 -0.77 -1.32 -0.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 4.93 5.61 5.49 5.57 5.05 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 26/05/04 25/02/04 21/11/03 28/08/03 29/05/03 25/02/03 -
Price 2.50 2.99 3.74 3.84 3.84 3.84 3.84 -
P/RPS 7.63 9.19 11.48 11.28 11.05 12.28 15.74 -38.31%
P/EPS 94.30 -5,579.55 -804.42 -130.11 -75.78 -115.06 -140.76 -
EY 1.06 -0.02 -0.12 -0.77 -1.32 -0.87 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.21 5.27 5.49 5.57 5.05 5.65 -27.76%

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