[MEASAT] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 70.34%
YoY- 83.02%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 137,429 132,293 129,639 126,714 95,135 0 0 -
PBT 47,085 16,387 21,892 1,530 21,485 19,541 16,125 19.54%
Tax 13,084 -1,588 -7,846 -3,336 -32,120 -3,805 -3,425 -
NP 60,169 14,799 14,046 -1,806 -10,635 15,736 12,700 29.58%
-
NP to SH 60,169 14,799 14,046 -1,806 -10,635 15,736 12,700 29.58%
-
Tax Rate -27.79% 9.69% 35.84% 218.04% 149.50% 19.47% 21.24% -
Total Cost 77,260 117,494 115,593 128,520 105,770 -15,736 -12,700 -
-
Net Worth 1,551,993 1,487,688 288,723 278,752 220,942 770,660 754,944 12.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,551,993 1,487,688 288,723 278,752 220,942 770,660 754,944 12.75%
NOSH 389,948 389,447 390,166 392,608 324,916 201,743 201,587 11.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 43.78% 11.19% 10.83% -1.43% -11.18% 0.00% 0.00% -
ROE 3.88% 0.99% 4.86% -0.65% -4.81% 2.04% 1.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.24 33.97 33.23 32.27 29.28 0.00 0.00 -
EPS 15.43 3.80 3.60 -0.46 -3.27 7.80 6.30 16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.82 0.74 0.71 0.68 3.82 3.745 1.01%
Adjusted Per Share Value based on latest NOSH - 388,873
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.27 33.95 33.27 32.52 24.41 0.00 0.00 -
EPS 15.44 3.80 3.60 -0.46 -2.73 4.04 3.26 29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9827 3.8176 0.7409 0.7153 0.567 1.9776 1.9373 12.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.61 1.66 2.45 3.98 0.00 0.00 0.00 -
P/RPS 7.41 4.89 7.37 12.33 0.00 0.00 0.00 -
P/EPS 16.92 43.68 68.06 -865.22 0.00 0.00 0.00 -
EY 5.91 2.29 1.47 -0.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 3.31 5.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 28/02/06 23/02/05 25/02/04 25/02/03 26/02/02 12/02/01 -
Price 2.61 1.65 2.35 3.74 3.84 0.00 0.00 -
P/RPS 7.41 4.86 7.07 11.59 13.11 0.00 0.00 -
P/EPS 16.92 43.42 65.28 -813.04 -117.32 0.00 0.00 -
EY 5.91 2.30 1.53 -0.12 -0.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 3.18 5.27 5.65 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