[MEASAT] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.39%
YoY- 74.75%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 172,552 166,628 136,272 127,664 128,560 125,308 0 -
PBT 104,476 11,684 49,284 13,384 11,600 1,676 17,448 34.71%
Tax -4 -8 13,184 -236 -4,076 -544 -4,884 -69.37%
NP 104,472 11,676 62,468 13,148 7,524 1,132 12,564 42.28%
-
NP to SH 104,472 11,676 62,468 13,148 7,524 1,132 12,564 42.28%
-
Tax Rate 0.00% 0.07% -26.75% 1.76% 35.14% 32.46% 27.99% -
Total Cost 68,080 154,952 73,804 114,516 121,036 124,176 -12,564 -
-
Net Worth 1,625,553 1,168,706 1,503,282 293,482 278,231 307,257 753,447 13.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,625,553 1,168,706 1,503,282 293,482 278,231 307,257 753,447 13.65%
NOSH 389,820 389,568 389,451 391,309 391,875 404,285 196,312 12.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 60.55% 7.01% 45.84% 10.30% 5.85% 0.90% 0.00% -
ROE 6.43% 1.00% 4.16% 4.48% 2.70% 0.37% 1.67% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.26 42.77 34.99 32.62 32.81 30.99 0.00 -
EPS 26.80 3.00 16.04 3.36 1.92 0.28 6.40 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.00 3.86 0.75 0.71 0.76 3.838 1.39%
Adjusted Per Share Value based on latest NOSH - 391,309
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.28 42.76 34.97 32.76 32.99 32.16 0.00 -
EPS 26.81 3.00 16.03 3.37 1.93 0.29 3.22 42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1714 2.9991 3.8577 0.7531 0.714 0.7885 1.9335 13.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.49 2.37 1.73 1.77 3.50 3.84 0.00 -
P/RPS 3.37 5.54 4.94 5.43 10.67 12.39 0.00 -
P/EPS 5.56 79.07 10.79 52.68 182.29 1,371.43 0.00 -
EY 17.99 1.26 9.27 1.90 0.55 0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.79 0.45 2.36 4.93 5.05 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 30/05/06 27/05/05 26/05/04 29/05/03 30/04/02 -
Price 1.46 2.45 1.73 1.55 2.99 3.84 0.00 -
P/RPS 3.30 5.73 4.94 4.75 9.11 12.39 0.00 -
P/EPS 5.45 81.74 10.79 46.13 155.73 1,371.43 0.00 -
EY 18.36 1.22 9.27 2.17 0.64 0.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.82 0.45 2.07 4.21 5.05 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