[MEASAT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 51.8%
YoY- 306.57%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 174,623 158,437 145,018 137,429 138,498 137,128 134,445 19.02%
PBT 21,736 22,616 37,685 47,085 30,764 30,063 25,362 -9.76%
Tax 10,482 6,742 9,786 13,084 8,874 4,883 1,767 227.34%
NP 32,218 29,358 47,471 60,169 39,638 34,946 27,129 12.13%
-
NP to SH 32,218 29,358 47,471 60,169 39,638 34,946 27,129 12.13%
-
Tax Rate -48.22% -29.81% -25.97% -27.79% -28.85% -16.24% -6.97% -
Total Cost 142,405 129,079 97,547 77,260 98,860 102,182 107,316 20.73%
-
Net Worth 1,572,062 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 3.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,572,062 1,555,493 1,168,706 1,551,882 1,527,298 1,515,580 1,503,282 3.02%
NOSH 390,089 388,873 389,568 389,920 389,616 389,609 389,451 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.45% 18.53% 32.73% 43.78% 28.62% 25.48% 20.18% -
ROE 2.05% 1.89% 4.06% 3.88% 2.60% 2.31% 1.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.76 40.74 37.23 35.25 35.55 35.20 34.52 18.88%
EPS 8.26 7.55 12.19 15.43 10.17 8.97 6.97 11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 4.00 3.00 3.98 3.92 3.89 3.86 2.91%
Adjusted Per Share Value based on latest NOSH - 389,920
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.81 40.66 37.21 35.27 35.54 35.19 34.50 19.02%
EPS 8.27 7.53 12.18 15.44 10.17 8.97 6.96 12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0342 3.9916 2.9991 3.9824 3.9193 3.8892 3.8577 3.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.51 2.31 2.37 2.61 2.23 1.70 1.73 -
P/RPS 3.37 5.67 6.37 7.41 6.27 4.83 5.01 -23.21%
P/EPS 18.28 30.60 19.45 16.91 21.92 18.95 24.84 -18.47%
EY 5.47 3.27 5.14 5.91 4.56 5.28 4.03 22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.79 0.66 0.57 0.44 0.45 -12.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 20/08/07 30/05/07 16/02/07 27/11/06 25/08/06 30/05/06 -
Price 1.64 1.90 2.45 2.61 2.73 1.87 1.73 -
P/RPS 3.66 4.66 6.58 7.41 7.68 5.31 5.01 -18.87%
P/EPS 19.86 25.17 20.11 16.91 26.83 20.85 24.84 -13.84%
EY 5.04 3.97 4.97 5.91 3.73 4.80 4.03 16.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.82 0.66 0.70 0.48 0.45 -6.01%

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