[MEASAT] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 83.32%
YoY- 75.57%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 137,429 138,498 137,128 134,445 132,293 130,450 130,176 3.67%
PBT 47,085 30,764 30,063 25,362 16,387 21,458 20,647 72.99%
Tax 13,084 8,874 4,883 1,767 -1,588 -3,040 -5,618 -
NP 60,169 39,638 34,946 27,129 14,799 18,418 15,029 151.49%
-
NP to SH 60,169 39,638 34,946 27,129 14,799 18,418 15,029 151.49%
-
Tax Rate -27.79% -28.85% -16.24% -6.97% 9.69% 14.17% 27.21% -
Total Cost 77,260 98,860 102,182 107,316 117,494 112,032 115,147 -23.30%
-
Net Worth 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 301,234 298,058 199.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,551,882 1,527,298 1,515,580 1,503,282 1,496,359 301,234 298,058 199.50%
NOSH 389,920 389,616 389,609 389,451 391,717 391,214 392,181 -0.38%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 43.78% 28.62% 25.48% 20.18% 11.19% 14.12% 11.55% -
ROE 3.88% 2.60% 2.31% 1.80% 0.99% 6.11% 5.04% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.25 35.55 35.20 34.52 33.77 33.34 33.19 4.08%
EPS 15.43 10.17 8.97 6.97 3.78 4.71 3.83 152.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.92 3.89 3.86 3.82 0.77 0.76 200.65%
Adjusted Per Share Value based on latest NOSH - 389,451
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 35.27 35.54 35.19 34.50 33.95 33.48 33.41 3.66%
EPS 15.44 10.17 8.97 6.96 3.80 4.73 3.86 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9824 3.9193 3.8892 3.8577 3.8399 0.773 0.7649 199.49%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.61 2.23 1.70 1.73 1.66 2.10 1.71 -
P/RPS 7.41 6.27 4.83 5.01 4.92 6.30 5.15 27.36%
P/EPS 16.91 21.92 18.95 24.84 43.94 44.61 44.62 -47.53%
EY 5.91 4.56 5.28 4.03 2.28 2.24 2.24 90.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.44 0.45 0.43 2.73 2.25 -55.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 27/11/06 25/08/06 30/05/06 28/02/06 25/11/05 26/08/05 -
Price 2.61 2.73 1.87 1.73 1.65 1.70 2.17 -
P/RPS 7.41 7.68 5.31 5.01 4.89 5.10 6.54 8.65%
P/EPS 16.91 26.83 20.85 24.84 43.67 36.11 56.63 -55.22%
EY 5.91 3.73 4.80 4.03 2.29 2.77 1.77 122.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.48 0.45 0.43 2.21 2.86 -62.27%

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