[MEASAT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.43%
YoY- 115.21%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 158,437 145,018 137,429 138,498 137,128 134,445 132,293 12.81%
PBT 22,616 37,685 47,085 30,764 30,063 25,362 16,387 24.03%
Tax 6,742 9,786 13,084 8,874 4,883 1,767 -1,588 -
NP 29,358 47,471 60,169 39,638 34,946 27,129 14,799 58.07%
-
NP to SH 29,358 47,471 60,169 39,638 34,946 27,129 14,799 58.07%
-
Tax Rate -29.81% -25.97% -27.79% -28.85% -16.24% -6.97% 9.69% -
Total Cost 129,079 97,547 77,260 98,860 102,182 107,316 117,494 6.48%
-
Net Worth 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 2.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 2.62%
NOSH 388,873 389,568 389,920 389,616 389,609 389,451 391,717 -0.48%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.53% 32.73% 43.78% 28.62% 25.48% 20.18% 11.19% -
ROE 1.89% 4.06% 3.88% 2.60% 2.31% 1.80% 0.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.74 37.23 35.25 35.55 35.20 34.52 33.77 13.36%
EPS 7.55 12.19 15.43 10.17 8.97 6.97 3.78 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 3.98 3.92 3.89 3.86 3.82 3.12%
Adjusted Per Share Value based on latest NOSH - 389,616
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.66 37.21 35.27 35.54 35.19 34.50 33.95 12.81%
EPS 7.53 12.18 15.44 10.17 8.97 6.96 3.80 57.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9916 2.9991 3.9824 3.9193 3.8892 3.8577 3.8399 2.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.31 2.37 2.61 2.23 1.70 1.73 1.66 -
P/RPS 5.67 6.37 7.41 6.27 4.83 5.01 4.92 9.94%
P/EPS 30.60 19.45 16.91 21.92 18.95 24.84 43.94 -21.48%
EY 3.27 5.14 5.91 4.56 5.28 4.03 2.28 27.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.66 0.57 0.44 0.45 0.43 22.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 -
Price 1.90 2.45 2.61 2.73 1.87 1.73 1.65 -
P/RPS 4.66 6.58 7.41 7.68 5.31 5.01 4.89 -3.16%
P/EPS 25.17 20.11 16.91 26.83 20.85 24.84 43.67 -30.81%
EY 3.97 4.97 5.91 3.73 4.80 4.03 2.29 44.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.82 0.66 0.70 0.48 0.45 0.43 7.63%

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