[MEASAT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -189.41%
YoY- -120.4%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 280,768 218,072 182,568 180,716 138,700 129,030 127,956 13.98%
PBT 160,760 12,110 11,672 -10,434 38,504 11,152 13,642 50.82%
Tax -23,688 -21,016 -4,468 -6 12,678 -264 -4,720 30.83%
NP 137,072 -8,906 7,204 -10,440 51,182 10,888 8,922 57.63%
-
NP to SH 137,072 -8,906 7,204 -10,440 51,182 10,888 8,922 57.63%
-
Tax Rate 14.74% 173.54% 38.28% - -32.93% 2.37% 34.60% -
Total Cost 143,696 226,978 175,364 191,156 87,518 118,142 119,034 3.18%
-
Net Worth 1,996,042 1,749,950 1,613,069 1,557,219 1,517,515 295,531 281,747 38.56%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,996,042 1,749,950 1,613,069 1,557,219 1,517,515 295,531 281,747 38.56%
NOSH 389,852 390,614 391,521 389,304 390,106 388,857 391,315 -0.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 48.82% -4.08% 3.95% -5.78% 36.90% 8.44% 6.97% -
ROE 6.87% -0.51% 0.45% -0.67% 3.37% 3.68% 3.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 72.02 55.83 46.63 46.42 35.55 33.18 32.70 14.05%
EPS 35.16 -2.28 1.84 -2.68 13.12 2.80 2.28 57.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.48 4.12 4.00 3.89 0.76 0.72 38.65%
Adjusted Per Share Value based on latest NOSH - 388,873
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 72.05 55.96 46.85 46.37 35.59 33.11 32.84 13.98%
EPS 35.17 -2.29 1.85 -2.68 13.13 2.79 2.29 57.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1222 4.4906 4.1394 3.9961 3.8942 0.7584 0.723 38.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.09 1.89 1.45 2.31 1.70 1.71 2.55 -
P/RPS 4.29 3.39 3.11 4.98 4.78 5.15 7.80 -9.47%
P/EPS 8.79 -82.89 78.80 -86.14 12.96 61.07 111.84 -34.53%
EY 11.38 -1.21 1.27 -1.16 7.72 1.64 0.89 52.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.35 0.58 0.44 2.25 3.54 -25.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 -
Price 4.12 1.92 1.43 1.90 1.87 2.17 2.50 -
P/RPS 5.72 3.44 3.07 4.09 5.26 6.54 7.65 -4.72%
P/EPS 11.72 -84.21 77.72 -70.85 14.25 77.50 109.65 -31.09%
EY 8.53 -1.19 1.29 -1.41 7.02 1.29 0.91 45.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.48 0.48 2.86 3.47 -21.68%

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