[MEASAT] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.5%
YoY- -21.5%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 138,008 129,734 128,653 125,782 76,621 0 0 -
PBT 34,002 14,833 15,412 -3,146 19,397 19,733 15,281 14.25%
Tax 13,677 -272 -6,680 -2,942 -24,409 -5,522 -1,380 -
NP 47,680 14,561 8,732 -6,089 -5,012 14,210 13,901 22.79%
-
NP to SH 47,680 14,561 8,732 -6,089 -5,012 14,210 13,901 22.79%
-
Tax Rate -40.22% 1.83% 43.34% - 125.84% 27.98% 9.03% -
Total Cost 90,328 115,173 119,921 131,871 81,633 -14,210 -13,901 -
-
Net Worth 1,528,671 300,327 280,671 273,239 0 763,555 763,346 12.26%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 817 -
Div Payout % - - - - - - 5.88% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,528,671 300,327 280,671 273,239 0 763,555 763,346 12.26%
NOSH 389,967 390,035 389,821 390,341 303,284 201,094 204,431 11.35%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 34.55% 11.22% 6.79% -4.84% -6.54% 0.00% 0.00% -
ROE 3.12% 4.85% 3.11% -2.23% 0.00% 1.86% 1.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.39 33.26 33.00 32.22 25.26 0.00 0.00 -
EPS 12.23 3.73 2.24 -1.56 -1.65 7.07 6.80 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 3.92 0.77 0.72 0.70 0.00 3.797 3.734 0.81%
Adjusted Per Share Value based on latest NOSH - 387,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.41 33.29 33.01 32.28 19.66 0.00 0.00 -
EPS 12.24 3.74 2.24 -1.56 -1.29 3.65 3.57 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 3.9228 0.7707 0.7202 0.7012 0.00 1.9594 1.9589 12.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 2.23 2.10 2.53 3.84 0.00 0.00 0.00 -
P/RPS 6.30 6.31 7.67 11.92 0.00 0.00 0.00 -
P/EPS 18.24 56.25 112.95 -246.15 0.00 0.00 0.00 -
EY 5.48 1.78 0.89 -0.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 2.73 3.51 5.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 25/11/05 25/11/04 21/11/03 28/11/02 23/11/01 12/02/01 -
Price 2.73 1.70 2.50 3.84 0.00 0.00 0.00 -
P/RPS 7.71 5.11 7.58 11.92 0.00 0.00 0.00 -
P/EPS 22.33 45.54 111.61 -246.15 0.00 0.00 0.00 -
EY 4.48 2.20 0.90 -0.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.21 3.47 5.49 0.00 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