[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

MGB-3rd Quarter 2007.pdf

Latest QR

Upcoming QR

MEASAT's Result

MEASAT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	188,182	188,737	187,256	174,623	158,437	145,018	137,429	23.33%
YoY %	-0.29%	0.79%	7.23%	10.22%	9.25%	5.52%	-	-
Horiz. %	136.93%	137.33%	136.26%	127.06%	115.29%	105.52%	100.00%	-
PBT	29,013	41,158	17,960	21,736	22,616	37,685	47,085	-27.61%
YoY %	-29.51%	129.16%	-17.37%	-3.89%	-39.99%	-19.96%	-	-
Horiz. %	61.62%	87.41%	38.14%	46.16%	48.03%	80.04%	100.00%	-
Tax	5,424	7,656	7,655	10,482	6,742	9,786	13,084	-44.43%
YoY %	-29.15%	0.01%	-26.97%	55.47%	-31.11%	-25.21%	-	-
Horiz. %	41.46%	58.51%	58.51%	80.11%	51.53%	74.79%	100.00%	-
NP	34,437	48,814	25,615	32,218	29,358	47,471	60,169	-31.08%
YoY %	-29.45%	90.57%	-20.49%	9.74%	-38.16%	-21.10%	-	-
Horiz. %	57.23%	81.13%	42.57%	53.55%	48.79%	78.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,437	48,814	25,615	32,218	29,358	47,471	60,169	-31.08%
YoY %	-29.45%	90.57%	-20.49%	9.74%	-38.16%	-21.10%	-	-
Horiz. %	57.23%	81.13%	42.57%	53.55%	48.79%	78.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-18.70%	-18.60%	-42.62%	-48.22%	-29.81%	-25.97%	-27.79%	-
YoY %	-0.54%	56.36%	11.61%	-61.76%	-14.79%	6.55%	-	-
Horiz. %	67.29%	66.93%	153.36%	173.52%	107.27%	93.45%	100.00%	-
Total Cost	153,745	139,923	161,641	142,405	129,079	97,547	77,260	58.27%
YoY %	9.88%	-13.44%	13.51%	10.32%	32.32%	26.26%	-	-
Horiz. %	199.00%	181.11%	209.22%	184.32%	167.07%	126.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.10%	4.22%	-0.79%	1.07%	33.10%	-24.69%	-	-
Horiz. %	103.60%	104.75%	100.50%	101.30%	100.23%	75.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
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%
YoY %	-1.10%	4.22%	-0.79%	1.07%	33.10%	-24.69%	-	-
Horiz. %	103.60%	104.75%	100.50%	101.30%	100.23%	75.31%	100.00%	-
NOSH	390,225	389,820	389,927	390,089	388,873	389,568	389,920	0.05%
YoY %	0.10%	-0.03%	-0.04%	0.31%	-0.18%	-0.09%	-	-
Horiz. %	100.08%	99.97%	100.00%	100.04%	99.73%	99.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	18.30%	25.86%	13.68%	18.45%	18.53%	32.73%	43.78%	-
YoY %	-29.23%	89.04%	-25.85%	-0.43%	-43.39%	-25.24%	-	-
Horiz. %	41.80%	59.07%	31.25%	42.14%	42.33%	74.76%	100.00%	-
ROE	2.14%	3.00%	1.64%	2.05%	1.89%	4.06%	3.88%	-
YoY %	-28.67%	82.93%	-20.00%	8.47%	-53.45%	4.64%	-	-
Horiz. %	55.15%	77.32%	42.27%	52.84%	48.71%	104.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	48.22	48.42	48.02	44.76	40.74	37.23	35.25	23.25%
YoY %	-0.41%	0.83%	7.28%	9.87%	9.43%	5.62%	-	-
Horiz. %	136.79%	137.36%	136.23%	126.98%	115.57%	105.62%	100.00%	-
EPS	8.82	12.52	6.57	8.26	7.55	12.19	15.43	-31.14%
YoY %	-29.55%	90.56%	-20.46%	9.40%	-38.06%	-21.00%	-	-
Horiz. %	57.16%	81.14%	42.58%	53.53%	48.93%	79.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.12	4.17	4.00	4.03	4.00	3.00	3.98	2.33%
YoY %	-1.20%	4.25%	-0.74%	0.75%	33.33%	-24.62%	-	-
Horiz. %	103.52%	104.77%	100.50%	101.26%	100.50%	75.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 390,089
RPS	48.29	48.43	48.05	44.81	40.66	37.21	35.27	23.32%
YoY %	-0.29%	0.79%	7.23%	10.21%	9.27%	5.50%	-	-
Horiz. %	136.92%	137.31%	136.23%	127.05%	115.28%	105.50%	100.00%	-
EPS	8.84	12.53	6.57	8.27	7.53	12.18	15.44	-31.07%
YoY %	-29.45%	90.72%	-20.56%	9.83%	-38.18%	-21.11%	-	-
Horiz. %	57.25%	81.15%	42.55%	53.56%	48.77%	78.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.1257	4.1714	4.0025	4.0342	3.9916	2.9991	3.9824	2.38%
YoY %	-1.10%	4.22%	-0.79%	1.07%	33.09%	-24.69%	-	-
Horiz. %	103.60%	104.75%	100.50%	101.30%	100.23%	75.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-2.27%	-12.99%	5.04%	-40.56%	-10.99%	-14.04%	-	-
Horiz. %	40.62%	41.57%	47.77%	45.48%	76.52%	85.96%	100.00%	-
P/EPS	16.43	11.90	25.88	18.28	30.60	19.45	16.91	-1.90%
YoY %	38.07%	-54.02%	41.58%	-40.26%	57.33%	15.02%	-	-
Horiz. %	97.16%	70.37%	153.05%	108.10%	180.96%	115.02%	100.00%	-
EY	6.09	8.40	3.86	5.47	3.27	5.14	5.91	2.02%
YoY %	-27.50%	117.62%	-29.43%	67.28%	-36.38%	-13.03%	-	-
Horiz. %	103.05%	142.13%	65.31%	92.55%	55.33%	86.97%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.36	0.43	0.37	0.58	0.79	0.66	-34.50%
YoY %	-2.78%	-16.28%	16.22%	-36.21%	-26.58%	19.70%	-	-
Horiz. %	53.03%	54.55%	65.15%	56.06%	87.88%	119.70%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.66%	-11.70%	-6.56%	-21.46%	-29.18%	-11.20%	-	-
Horiz. %	40.08%	40.76%	46.15%	49.39%	62.89%	88.80%	100.00%	-
P/EPS	16.20	11.66	24.97	19.86	25.17	20.11	16.91	-2.82%
YoY %	38.94%	-53.30%	25.73%	-21.10%	25.16%	18.92%	-	-
Horiz. %	95.80%	68.95%	147.66%	117.45%	148.85%	118.92%	100.00%	-
EY	6.17	8.58	4.01	5.04	3.97	4.97	5.91	2.91%
YoY %	-28.09%	113.97%	-20.44%	26.95%	-20.12%	-15.91%	-	-
Horiz. %	104.40%	145.18%	67.85%	85.28%	67.17%	84.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.35	0.35	0.41	0.41	0.48	0.82	0.66	-34.50%
YoY %	0.00%	-14.63%	0.00%	-14.58%	-41.46%	24.24%	-	-
Horiz. %	53.03%	53.03%	62.12%	62.12%	72.73%	124.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos