[MEASAT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -63.03%
YoY- -248.89%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 225,384 213,698 206,863 195,946 189,086 188,182 188,737 12.54%
PBT 32,524 -37,226 -97,585 -37,445 -23,120 29,013 41,158 -14.51%
Tax 127,099 -8,967 -8,152 -693 -273 5,424 7,656 549.65%
NP 159,623 -46,193 -105,737 -38,138 -23,393 34,437 48,814 120.15%
-
NP to SH 159,623 -46,193 -105,737 -38,138 -23,393 34,437 48,814 120.15%
-
Tax Rate -390.79% - - - - -18.70% -18.60% -
Total Cost 65,761 259,891 312,600 234,084 212,479 153,745 139,923 -39.52%
-
Net Worth 1,910,810 1,746,162 1,711,480 1,553,748 1,559,651 1,607,728 1,625,553 11.36%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,910,810 1,746,162 1,711,480 1,553,748 1,559,651 1,607,728 1,625,553 11.36%
NOSH 389,961 389,768 389,859 387,468 389,912 390,225 389,820 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 70.82% -21.62% -51.11% -19.46% -12.37% 18.30% 25.86% -
ROE 8.35% -2.65% -6.18% -2.45% -1.50% 2.14% 3.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.80 54.83 53.06 50.57 48.49 48.22 48.42 12.51%
EPS 40.93 -11.85 -27.12 -9.84 -6.00 8.82 12.52 120.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.48 4.39 4.01 4.00 4.12 4.17 11.34%
Adjusted Per Share Value based on latest NOSH - 387,468
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 57.84 54.84 53.08 50.28 48.52 48.29 48.43 12.55%
EPS 40.96 -11.85 -27.13 -9.79 -6.00 8.84 12.53 120.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9034 4.4809 4.3919 3.9872 4.0023 4.1257 4.1714 11.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.83 1.89 0.99 1.03 1.32 1.45 1.49 -
P/RPS 3.17 3.45 1.87 2.04 2.72 3.01 3.08 1.93%
P/EPS 4.47 -15.95 -3.65 -10.46 -22.00 16.43 11.90 -47.90%
EY 22.37 -6.27 -27.40 -9.56 -4.55 6.09 8.40 92.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.23 0.26 0.33 0.35 0.36 1.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 20/02/09 28/11/08 29/08/08 28/05/08 -
Price 1.86 1.92 1.16 1.03 0.95 1.43 1.46 -
P/RPS 3.22 3.50 2.19 2.04 1.96 2.97 3.02 4.36%
P/EPS 4.54 -16.20 -4.28 -10.46 -15.83 16.20 11.66 -46.64%
EY 22.01 -6.17 -23.38 -9.56 -6.32 6.17 8.58 87.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.26 0.26 0.24 0.35 0.35 5.63%

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