[MEASAT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.58%
YoY- 157.87%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 180,716 138,700 129,030 127,956 125,074 44,240 0 -
PBT -10,434 38,504 11,152 13,642 -15,076 19,808 19,584 -
Tax -6 12,678 -264 -4,720 -340 -16,982 -5,480 -67.87%
NP -10,440 51,182 10,888 8,922 -15,416 2,826 14,104 -
-
NP to SH -10,440 51,182 10,888 8,922 -15,416 2,826 14,104 -
-
Tax Rate - -32.93% 2.37% 34.60% - 85.73% 27.98% -
Total Cost 191,156 87,518 118,142 119,034 140,490 41,414 -14,104 -
-
Net Worth 1,557,219 1,517,515 295,531 281,747 268,612 0 761,615 12.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,557,219 1,517,515 295,531 281,747 268,612 0 761,615 12.65%
NOSH 389,304 390,106 388,857 391,315 389,292 254,806 201,485 11.59%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -5.78% 36.90% 8.44% 6.97% -12.33% 6.39% 0.00% -
ROE -0.67% 3.37% 3.68% 3.17% -5.74% 0.00% 1.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.42 35.55 33.18 32.70 32.13 17.36 0.00 -
EPS -2.68 13.12 2.80 2.28 -3.96 1.10 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.89 0.76 0.72 0.69 0.00 3.78 0.94%
Adjusted Per Share Value based on latest NOSH - 390,909
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.37 35.59 33.11 32.84 32.10 11.35 0.00 -
EPS -2.68 13.13 2.79 2.29 -3.96 0.73 3.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9961 3.8942 0.7584 0.723 0.6893 0.00 1.9544 12.65%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.31 1.70 1.71 2.55 3.84 0.00 0.00 -
P/RPS 4.98 4.78 5.15 7.80 11.95 0.00 0.00 -
P/EPS -86.14 12.96 61.07 111.84 -96.97 0.00 0.00 -
EY -1.16 7.72 1.64 0.89 -1.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 2.25 3.54 5.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 25/08/06 26/08/05 27/08/04 28/08/03 28/08/02 10/08/01 -
Price 1.90 1.87 2.17 2.50 3.84 0.00 0.00 -
P/RPS 4.09 5.26 6.54 7.65 11.95 0.00 0.00 -
P/EPS -70.85 14.25 77.50 109.65 -96.97 0.00 0.00 -
EY -1.41 7.02 1.29 0.91 -1.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 2.86 3.47 5.57 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