[MEASAT] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2.28%
YoY- 22.02%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 95,135 57,466 22,120 0 0 0 0 -
PBT 21,485 19,289 19,653 19,043 19,541 19,464 17,552 14.38%
Tax -32,120 -17,970 -9,556 -3,666 -3,805 -6,532 -3,823 311.68%
NP -10,635 1,319 10,097 15,377 15,736 12,932 13,729 -
-
NP to SH -10,635 1,319 10,097 15,377 15,736 12,932 13,729 -
-
Tax Rate 149.50% 93.16% 48.62% 19.25% 19.47% 33.56% 21.78% -
Total Cost 105,770 56,147 12,023 -15,377 -15,736 -12,932 -13,729 -
-
Net Worth 265,084 0 0 753,447 776,324 760,665 745,920 -49.73%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 600 -
Div Payout % - - - - - - 4.37% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 265,084 0 0 753,447 776,324 760,665 745,920 -49.73%
NOSH 389,830 390,256 317,200 196,312 203,120 200,333 197,333 57.24%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -11.18% 2.30% 45.65% 0.00% 0.00% 0.00% 0.00% -
ROE -4.01% 0.00% 0.00% 2.04% 2.03% 1.70% 1.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.40 14.73 6.97 0.00 0.00 0.00 0.00 -
EPS -2.73 0.34 3.18 7.83 7.75 6.46 6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.68 0.00 0.00 3.838 3.822 3.797 3.78 -68.03%
Adjusted Per Share Value based on latest NOSH - 196,312
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.41 14.75 5.68 0.00 0.00 0.00 0.00 -
EPS -2.73 0.34 2.59 3.95 4.04 3.32 3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.6802 0.00 0.00 1.9335 1.9922 1.952 1.9141 -49.73%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 28/08/02 30/04/02 26/02/02 23/11/01 10/08/01 -
Price 3.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 15.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -140.76 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.71 0.00 0.00 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 5.65 0.00 0.00 0.00 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