[MEASAT] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 10.73%
YoY- 23.91%
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 129,639 126,714 95,135 0 0 420,202 525,035 1.49%
PBT 21,892 1,530 21,485 19,541 16,125 633,103 23,243 0.06%
Tax -7,846 -3,336 -32,120 -3,805 -3,425 -11,238 -8,859 0.12%
NP 14,046 -1,806 -10,635 15,736 12,700 621,865 14,384 0.02%
-
NP to SH 14,046 -1,806 -10,635 15,736 12,700 621,865 14,384 0.02%
-
Tax Rate 35.84% 218.04% 149.50% 19.47% 21.24% 1.78% 38.11% -
Total Cost 115,593 128,520 105,770 -15,736 -12,700 -201,663 510,651 1.59%
-
Net Worth 288,723 278,752 220,942 770,660 754,944 789,329 174,026 -0.53%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 288,723 278,752 220,942 770,660 754,944 789,329 174,026 -0.53%
NOSH 390,166 392,608 324,916 201,743 201,587 202,495 202,591 -0.69%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 10.83% -1.43% -11.18% 0.00% 0.00% 147.99% 2.74% -
ROE 4.86% -0.65% -4.81% 2.04% 1.68% 78.78% 8.27% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 33.23 32.27 29.28 0.00 0.00 207.51 259.16 2.20%
EPS 3.60 -0.46 -3.27 7.80 6.30 307.10 7.10 0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.68 3.82 3.745 3.898 0.859 0.15%
Adjusted Per Share Value based on latest NOSH - 203,120
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 33.27 32.52 24.41 0.00 0.00 107.83 134.73 1.49%
EPS 3.60 -0.46 -2.73 4.04 3.26 159.58 3.69 0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.7153 0.567 1.9776 1.9373 2.0255 0.4466 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 2.45 3.98 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.37 12.33 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 68.06 -865.22 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 1.47 -0.12 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 5.61 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 25/02/04 25/02/03 26/02/02 12/02/01 21/03/00 - -
Price 2.35 3.74 3.84 0.00 0.00 0.00 0.00 -
P/RPS 7.07 11.59 13.11 0.00 0.00 0.00 0.00 -100.00%
P/EPS 65.28 -813.04 -117.32 0.00 0.00 0.00 0.00 -100.00%
EY 1.53 -0.12 -0.85 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 5.27 5.65 0.00 0.00 0.00 0.00 -100.00%

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