[MEASAT] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.55%
YoY- 97.83%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 137,128 134,445 132,293 130,450 130,176 129,415 129,639 3.82%
PBT 30,063 25,362 16,387 21,458 20,647 22,338 21,892 23.61%
Tax 4,883 1,767 -1,588 -3,040 -5,618 -6,886 -7,846 -
NP 34,946 27,129 14,799 18,418 15,029 15,452 14,046 83.91%
-
NP to SH 34,946 27,129 14,799 18,418 15,029 15,452 14,046 83.91%
-
Tax Rate -16.24% -6.97% 9.69% 14.17% 27.21% 30.83% 35.84% -
Total Cost 102,182 107,316 117,494 112,032 115,147 113,963 115,593 -7.91%
-
Net Worth 1,515,580 1,503,282 1,496,359 301,234 298,058 293,482 288,946 202.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,515,580 1,503,282 1,496,359 301,234 298,058 293,482 288,946 202.80%
NOSH 389,609 389,451 391,717 391,214 392,181 391,309 390,468 -0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 25.48% 20.18% 11.19% 14.12% 11.55% 11.94% 10.83% -
ROE 2.31% 1.80% 0.99% 6.11% 5.04% 5.27% 4.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.20 34.52 33.77 33.34 33.19 33.07 33.20 3.98%
EPS 8.97 6.97 3.78 4.71 3.83 3.95 3.60 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.86 3.82 0.77 0.76 0.75 0.74 203.24%
Adjusted Per Share Value based on latest NOSH - 391,214
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.19 34.50 33.95 33.48 33.41 33.21 33.27 3.82%
EPS 8.97 6.96 3.80 4.73 3.86 3.97 3.60 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8892 3.8577 3.8399 0.773 0.7649 0.7531 0.7415 202.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.70 1.73 1.66 2.10 1.71 1.77 2.45 -
P/RPS 4.83 5.01 4.92 6.30 5.15 5.35 7.38 -24.67%
P/EPS 18.95 24.84 43.94 44.61 44.62 44.82 68.11 -57.48%
EY 5.28 4.03 2.28 2.24 2.24 2.23 1.47 135.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.43 2.73 2.25 2.36 3.31 -74.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 27/05/05 23/02/05 -
Price 1.87 1.73 1.65 1.70 2.17 1.55 2.35 -
P/RPS 5.31 5.01 4.89 5.10 6.54 4.69 7.08 -17.49%
P/EPS 20.85 24.84 43.67 36.11 56.63 39.25 65.33 -53.39%
EY 4.80 4.03 2.29 2.77 1.77 2.55 1.53 114.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.43 2.21 2.86 2.07 3.18 -71.74%

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