[MEASAT] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -906.29%
YoY- -167.58%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 132,006 135,552 126,462 95,135 57,466 22,120 0 -
PBT 4,576 4,042 17,542 21,485 19,289 19,653 19,043 -61.31%
Tax -16,021 -23,800 -31,035 -32,120 -17,970 -9,556 -3,666 167.05%
NP -11,445 -19,758 -13,493 -10,635 1,319 10,097 15,377 -
-
NP to SH -11,445 -19,758 -13,493 -10,635 1,319 10,097 15,377 -
-
Tax Rate 350.11% 588.82% 176.92% 149.50% 93.16% 48.62% 19.25% -
Total Cost 143,451 155,310 139,955 105,770 56,147 12,023 -15,377 -
-
Net Worth 271,444 269,032 307,257 265,084 0 0 753,447 -49.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 271,444 269,032 307,257 265,084 0 0 753,447 -49.33%
NOSH 387,777 389,902 404,285 389,830 390,256 317,200 196,312 57.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -8.67% -14.58% -10.67% -11.18% 2.30% 45.65% 0.00% -
ROE -4.22% -7.34% -4.39% -4.01% 0.00% 0.00% 2.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.04 34.77 31.28 24.40 14.73 6.97 0.00 -
EPS -2.95 -5.07 -3.34 -2.73 0.34 3.18 7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.76 0.68 0.00 0.00 3.838 -67.80%
Adjusted Per Share Value based on latest NOSH - 389,830
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 33.87 34.78 32.45 24.41 14.75 5.68 0.00 -
EPS -2.94 -5.07 -3.46 -2.73 0.34 2.59 3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6966 0.6904 0.7885 0.6802 0.00 0.00 1.9335 -49.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 3.84 3.84 3.84 0.00 0.00 0.00 0.00 -
P/RPS 11.28 11.05 12.28 0.00 0.00 0.00 0.00 -
P/EPS -130.11 -75.78 -115.06 0.00 0.00 0.00 0.00 -
EY -0.77 -1.32 -0.87 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 5.57 5.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 25/02/03 28/11/02 28/08/02 30/04/02 -
Price 3.84 3.84 3.84 3.84 0.00 0.00 0.00 -
P/RPS 11.28 11.05 12.28 15.74 0.00 0.00 0.00 -
P/EPS -130.11 -75.78 -115.06 -140.76 0.00 0.00 0.00 -
EY -0.77 -1.32 -0.87 -0.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 5.57 5.05 5.65 0.00 0.00 0.00 -

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
Post a Comment