[MEASAT] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 50.87%
YoY- 876.88%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 130,450 130,176 129,415 129,639 128,867 128,155 127,527 1.52%
PBT 21,458 20,647 22,338 21,892 15,449 15,889 4,010 205.62%
Tax -3,040 -5,618 -6,886 -7,846 -6,139 -5,526 -4,220 -19.62%
NP 18,418 15,029 15,452 14,046 9,310 10,363 -210 -
-
NP to SH 18,418 15,029 15,452 14,046 9,310 10,363 -210 -
-
Tax Rate 14.17% 27.21% 30.83% 35.84% 39.74% 34.78% 105.24% -
Total Cost 112,032 115,147 113,963 115,593 119,557 117,792 127,737 -8.36%
-
Net Worth 301,234 298,058 293,482 288,946 278,399 281,454 278,231 5.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 301,234 298,058 293,482 288,946 278,399 281,454 278,231 5.43%
NOSH 391,214 392,181 391,309 390,468 386,666 390,909 391,875 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.12% 11.55% 11.94% 10.83% 7.22% 8.09% -0.16% -
ROE 6.11% 5.04% 5.27% 4.86% 3.34% 3.68% -0.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.34 33.19 33.07 33.20 33.33 32.78 32.54 1.63%
EPS 4.71 3.83 3.95 3.60 2.41 2.65 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.75 0.74 0.72 0.72 0.71 5.55%
Adjusted Per Share Value based on latest NOSH - 390,468
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.48 33.41 33.21 33.27 33.07 32.89 32.73 1.52%
EPS 4.73 3.86 3.97 3.60 2.39 2.66 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.773 0.7649 0.7531 0.7415 0.7144 0.7223 0.714 5.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.10 1.71 1.77 2.45 2.53 2.55 3.50 -
P/RPS 6.30 5.15 5.35 7.38 7.59 7.78 10.76 -29.98%
P/EPS 44.61 44.62 44.82 68.11 105.08 96.19 -6,531.25 -
EY 2.24 2.24 2.23 1.47 0.95 1.04 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.25 2.36 3.31 3.51 3.54 4.93 -32.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 27/05/05 23/02/05 25/11/04 27/08/04 26/05/04 -
Price 1.70 2.17 1.55 2.35 2.50 2.50 2.99 -
P/RPS 5.10 6.54 4.69 7.08 7.50 7.63 9.19 -32.44%
P/EPS 36.11 56.63 39.25 65.33 103.83 94.30 -5,579.55 -
EY 2.77 1.77 2.55 1.53 0.96 1.06 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.86 2.07 3.18 3.47 3.47 4.21 -34.90%

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