[MEASAT] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -18.07%
YoY- 370.08%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 218,072 182,568 180,716 138,700 129,030 127,956 125,074 9.69%
PBT 12,110 11,672 -10,434 38,504 11,152 13,642 -15,076 -
Tax -21,016 -4,468 -6 12,678 -264 -4,720 -340 98.71%
NP -8,906 7,204 -10,440 51,182 10,888 8,922 -15,416 -8.73%
-
NP to SH -8,906 7,204 -10,440 51,182 10,888 8,922 -15,416 -8.73%
-
Tax Rate 173.54% 38.28% - -32.93% 2.37% 34.60% - -
Total Cost 226,978 175,364 191,156 87,518 118,142 119,034 140,490 8.31%
-
Net Worth 1,749,950 1,613,069 1,557,219 1,517,515 295,531 281,747 268,612 36.62%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,749,950 1,613,069 1,557,219 1,517,515 295,531 281,747 268,612 36.62%
NOSH 390,614 391,521 389,304 390,106 388,857 391,315 389,292 0.05%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -4.08% 3.95% -5.78% 36.90% 8.44% 6.97% -12.33% -
ROE -0.51% 0.45% -0.67% 3.37% 3.68% 3.17% -5.74% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 55.83 46.63 46.42 35.55 33.18 32.70 32.13 9.63%
EPS -2.28 1.84 -2.68 13.12 2.80 2.28 -3.96 -8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.12 4.00 3.89 0.76 0.72 0.69 36.54%
Adjusted Per Share Value based on latest NOSH - 389,609
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 55.96 46.85 46.37 35.59 33.11 32.84 32.10 9.69%
EPS -2.29 1.85 -2.68 13.13 2.79 2.29 -3.96 -8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4906 4.1394 3.9961 3.8942 0.7584 0.723 0.6893 36.62%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.89 1.45 2.31 1.70 1.71 2.55 3.84 -
P/RPS 3.39 3.11 4.98 4.78 5.15 7.80 11.95 -18.92%
P/EPS -82.89 78.80 -86.14 12.96 61.07 111.84 -96.97 -2.57%
EY -1.21 1.27 -1.16 7.72 1.64 0.89 -1.03 2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.58 0.44 2.25 3.54 5.57 -34.97%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 28/08/03 -
Price 1.92 1.43 1.90 1.87 2.17 2.50 3.84 -
P/RPS 3.44 3.07 4.09 5.26 6.54 7.65 11.95 -18.72%
P/EPS -84.21 77.72 -70.85 14.25 77.50 109.65 -96.97 -2.32%
EY -1.19 1.29 -1.41 7.02 1.29 0.91 -1.03 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.48 0.48 2.86 3.47 5.57 -34.72%

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