[MEASAT] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -17.19%
YoY- 22.04%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 182,568 180,716 138,700 129,030 127,956 125,074 44,240 26.62%
PBT 11,672 -10,434 38,504 11,152 13,642 -15,076 19,808 -8.43%
Tax -4,468 -6 12,678 -264 -4,720 -340 -16,982 -19.93%
NP 7,204 -10,440 51,182 10,888 8,922 -15,416 2,826 16.86%
-
NP to SH 7,204 -10,440 51,182 10,888 8,922 -15,416 2,826 16.86%
-
Tax Rate 38.28% - -32.93% 2.37% 34.60% - 85.73% -
Total Cost 175,364 191,156 87,518 118,142 119,034 140,490 41,414 27.16%
-
Net Worth 1,613,069 1,557,219 1,517,515 295,531 281,747 268,612 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,613,069 1,557,219 1,517,515 295,531 281,747 268,612 0 -
NOSH 391,521 389,304 390,106 388,857 391,315 389,292 254,806 7.41%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.95% -5.78% 36.90% 8.44% 6.97% -12.33% 6.39% -
ROE 0.45% -0.67% 3.37% 3.68% 3.17% -5.74% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.63 46.42 35.55 33.18 32.70 32.13 17.36 17.88%
EPS 1.84 -2.68 13.12 2.80 2.28 -3.96 1.10 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.00 3.89 0.76 0.72 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 392,181
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.85 46.37 35.59 33.11 32.84 32.10 11.35 26.62%
EPS 1.85 -2.68 13.13 2.79 2.29 -3.96 0.73 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1394 3.9961 3.8942 0.7584 0.723 0.6893 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.45 2.31 1.70 1.71 2.55 3.84 0.00 -
P/RPS 3.11 4.98 4.78 5.15 7.80 11.95 0.00 -
P/EPS 78.80 -86.14 12.96 61.07 111.84 -96.97 0.00 -
EY 1.27 -1.16 7.72 1.64 0.89 -1.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.58 0.44 2.25 3.54 5.57 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 28/08/03 28/08/02 -
Price 1.43 1.90 1.87 2.17 2.50 3.84 0.00 -
P/RPS 3.07 4.09 5.26 6.54 7.65 11.95 0.00 -
P/EPS 77.72 -70.85 14.25 77.50 109.65 -96.97 0.00 -
EY 1.29 -1.41 7.02 1.29 0.91 -1.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.48 2.86 3.47 5.57 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