[MEASAT] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -26.87%
YoY- -187.75%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 126,714 132,006 135,552 126,462 95,135 57,466 22,120 219.13%
PBT 1,529 4,576 4,042 17,542 21,485 19,289 19,653 -81.69%
Tax -3,337 -16,021 -23,800 -31,035 -32,120 -17,970 -9,556 -50.31%
NP -1,808 -11,445 -19,758 -13,493 -10,635 1,319 10,097 -
-
NP to SH -1,808 -11,445 -19,758 -13,493 -10,635 1,319 10,097 -
-
Tax Rate 218.25% 350.11% 588.82% 176.92% 149.50% 93.16% 48.62% -
Total Cost 128,522 143,451 155,310 139,955 105,770 56,147 12,023 383.17%
-
Net Worth 276,099 271,444 269,032 307,257 265,084 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 276,099 271,444 269,032 307,257 265,084 0 0 -
NOSH 388,873 387,777 389,902 404,285 389,830 390,256 317,200 14.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.43% -8.67% -14.58% -10.67% -11.18% 2.30% 45.65% -
ROE -0.65% -4.22% -7.34% -4.39% -4.01% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.58 34.04 34.77 31.28 24.40 14.73 6.97 178.77%
EPS -0.46 -2.95 -5.07 -3.34 -2.73 0.34 3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.76 0.68 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 404,285
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.52 33.87 34.78 32.45 24.41 14.75 5.68 219.02%
EPS -0.46 -2.94 -5.07 -3.46 -2.73 0.34 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7085 0.6966 0.6904 0.7885 0.6802 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.98 3.84 3.84 3.84 0.00 0.00 0.00 -
P/RPS 12.21 11.28 11.05 12.28 0.00 0.00 0.00 -
P/EPS -856.04 -130.11 -75.78 -115.06 0.00 0.00 0.00 -
EY -0.12 -0.77 -1.32 -0.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.61 5.49 5.57 5.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 28/08/03 29/05/03 25/02/03 28/11/02 28/08/02 -
Price 3.74 3.84 3.84 3.84 3.84 0.00 0.00 -
P/RPS 11.48 11.28 11.05 12.28 15.74 0.00 0.00 -
P/EPS -804.42 -130.11 -75.78 -115.06 -140.76 0.00 0.00 -
EY -0.12 -0.77 -1.32 -0.87 -0.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.27 5.49 5.57 5.05 5.65 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