[MEASAT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.23%
YoY- 565.56%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 273,018 258,083 241,670 225,384 213,698 206,863 195,946 24.82%
PBT 127,487 143,594 53,162 32,524 -37,226 -97,585 -37,445 -
Tax 123,056 125,233 124,392 127,099 -8,967 -8,152 -693 -
NP 250,543 268,827 177,554 159,623 -46,193 -105,737 -38,138 -
-
NP to SH 250,543 268,827 177,554 159,623 -46,193 -105,737 -38,138 -
-
Tax Rate -96.52% -87.21% -233.99% -390.79% - - - -
Total Cost 22,475 -10,744 64,116 65,761 259,891 312,600 234,084 -79.12%
-
Net Worth 1,995,203 1,980,762 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 18.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,995,203 1,980,762 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 18.19%
NOSH 389,688 389,913 390,185 389,961 389,768 389,859 387,468 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 91.77% 104.16% 73.47% 70.82% -21.62% -51.11% -19.46% -
ROE 12.56% 13.57% 9.19% 8.35% -2.65% -6.18% -2.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.06 66.19 61.94 57.80 54.83 53.06 50.57 24.34%
EPS 64.29 68.95 45.50 40.93 -11.85 -27.12 -9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.08 4.95 4.90 4.48 4.39 4.01 17.74%
Adjusted Per Share Value based on latest NOSH - 390,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.06 66.23 62.02 57.84 54.84 53.08 50.28 24.82%
EPS 64.29 68.99 45.56 40.96 -11.85 -27.13 -9.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.0829 4.9563 4.9034 4.4809 4.3919 3.9872 18.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.09 3.23 1.84 1.83 1.89 0.99 1.03 -
P/RPS 4.41 4.88 2.97 3.17 3.45 1.87 2.04 67.42%
P/EPS 4.81 4.68 4.04 4.47 -15.95 -3.65 -10.46 -
EY 20.81 21.35 24.73 22.37 -6.27 -27.40 -9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.37 0.37 0.42 0.23 0.26 74.89%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 21/05/10 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 -
Price 4.12 2.93 1.99 1.86 1.92 1.16 1.03 -
P/RPS 5.88 4.43 3.21 3.22 3.50 2.19 2.04 102.92%
P/EPS 6.41 4.25 4.37 4.54 -16.20 -4.28 -10.46 -
EY 15.61 23.53 22.87 22.01 -6.17 -23.38 -9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.40 0.38 0.43 0.26 0.26 111.98%

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