[MEASAT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.74%
YoY- -18.72%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 188,182 188,737 187,256 174,623 158,437 145,018 137,429 23.33%
PBT 29,013 41,158 17,960 21,736 22,616 37,685 47,085 -27.61%
Tax 5,424 7,656 7,655 10,482 6,742 9,786 13,084 -44.43%
NP 34,437 48,814 25,615 32,218 29,358 47,471 60,169 -31.08%
-
NP to SH 34,437 48,814 25,615 32,218 29,358 47,471 60,169 -31.08%
-
Tax Rate -18.70% -18.60% -42.62% -48.22% -29.81% -25.97% -27.79% -
Total Cost 153,745 139,923 161,641 142,405 129,079 97,547 77,260 58.27%
-
Net Worth 1,607,728 1,625,553 1,559,708 1,572,062 1,555,493 1,168,706 1,551,882 2.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,607,728 1,625,553 1,559,708 1,572,062 1,555,493 1,168,706 1,551,882 2.38%
NOSH 390,225 389,820 389,927 390,089 388,873 389,568 389,920 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 18.30% 25.86% 13.68% 18.45% 18.53% 32.73% 43.78% -
ROE 2.14% 3.00% 1.64% 2.05% 1.89% 4.06% 3.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.22 48.42 48.02 44.76 40.74 37.23 35.25 23.25%
EPS 8.82 12.52 6.57 8.26 7.55 12.19 15.43 -31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.17 4.00 4.03 4.00 3.00 3.98 2.33%
Adjusted Per Share Value based on latest NOSH - 390,089
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.29 48.43 48.05 44.81 40.66 37.21 35.27 23.32%
EPS 8.84 12.53 6.57 8.27 7.53 12.18 15.44 -31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1257 4.1714 4.0025 4.0342 3.9916 2.9991 3.9824 2.38%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.45 1.49 1.70 1.51 2.31 2.37 2.61 -
P/RPS 3.01 3.08 3.54 3.37 5.67 6.37 7.41 -45.18%
P/EPS 16.43 11.90 25.88 18.28 30.60 19.45 16.91 -1.90%
EY 6.09 8.40 3.86 5.47 3.27 5.14 5.91 2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.43 0.37 0.58 0.79 0.66 -34.50%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 21/02/08 29/11/07 20/08/07 30/05/07 16/02/07 -
Price 1.43 1.46 1.64 1.64 1.90 2.45 2.61 -
P/RPS 2.97 3.02 3.42 3.66 4.66 6.58 7.41 -45.66%
P/EPS 16.20 11.66 24.97 19.86 25.17 20.11 16.91 -2.82%
EY 6.17 8.58 4.01 5.04 3.97 4.97 5.91 2.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.41 0.41 0.48 0.82 0.66 -34.50%

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