[MEASAT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -177.25%
YoY- -316.61%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 241,670 225,384 213,698 206,863 195,946 189,086 188,182 18.09%
PBT 53,162 32,524 -37,226 -97,585 -37,445 -23,120 29,013 49.57%
Tax 124,392 127,099 -8,967 -8,152 -693 -273 5,424 702.60%
NP 177,554 159,623 -46,193 -105,737 -38,138 -23,393 34,437 197.55%
-
NP to SH 177,554 159,623 -46,193 -105,737 -38,138 -23,393 34,437 197.55%
-
Tax Rate -233.99% -390.79% - - - - -18.70% -
Total Cost 64,116 65,761 259,891 312,600 234,084 212,479 153,745 -44.09%
-
Net Worth 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 1,559,651 1,607,728 12.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,931,419 1,910,810 1,746,162 1,711,480 1,553,748 1,559,651 1,607,728 12.97%
NOSH 390,185 389,961 389,768 389,859 387,468 389,912 390,225 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 73.47% 70.82% -21.62% -51.11% -19.46% -12.37% 18.30% -
ROE 9.19% 8.35% -2.65% -6.18% -2.45% -1.50% 2.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.94 57.80 54.83 53.06 50.57 48.49 48.22 18.11%
EPS 45.50 40.93 -11.85 -27.12 -9.84 -6.00 8.82 197.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 4.90 4.48 4.39 4.01 4.00 4.12 12.97%
Adjusted Per Share Value based on latest NOSH - 389,859
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.02 57.84 54.84 53.08 50.28 48.52 48.29 18.10%
EPS 45.56 40.96 -11.85 -27.13 -9.79 -6.00 8.84 197.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9563 4.9034 4.4809 4.3919 3.9872 4.0023 4.1257 12.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.84 1.83 1.89 0.99 1.03 1.32 1.45 -
P/RPS 2.97 3.17 3.45 1.87 2.04 2.72 3.01 -0.88%
P/EPS 4.04 4.47 -15.95 -3.65 -10.46 -22.00 16.43 -60.65%
EY 24.73 22.37 -6.27 -27.40 -9.56 -4.55 6.09 153.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.42 0.23 0.26 0.33 0.35 3.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 28/08/09 28/05/09 20/02/09 28/11/08 29/08/08 -
Price 1.99 1.86 1.92 1.16 1.03 0.95 1.43 -
P/RPS 3.21 3.22 3.50 2.19 2.04 1.96 2.97 5.30%
P/EPS 4.37 4.54 -16.20 -4.28 -10.46 -15.83 16.20 -58.15%
EY 22.87 22.01 -6.17 -23.38 -9.56 -6.32 6.17 138.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.43 0.26 0.26 0.24 0.35 9.28%

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