[MEASAT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -335.06%
YoY- -258.82%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 281,872 216,220 172,552 166,628 136,272 127,664 128,560 13.97%
PBT 225,644 -136,084 104,476 11,684 49,284 13,384 11,600 63.95%
Tax -26,476 -29,840 -4 -8 13,184 -236 -4,076 36.57%
NP 199,168 -165,924 104,472 11,676 62,468 13,148 7,524 72.59%
-
NP to SH 199,168 -165,924 104,472 11,676 62,468 13,148 7,524 72.59%
-
Tax Rate 11.73% - 0.00% 0.07% -26.75% 1.76% 35.14% -
Total Cost 82,704 382,144 68,080 154,952 73,804 114,516 121,036 -6.14%
-
Net Worth 1,980,762 1,711,480 1,625,553 1,168,706 1,503,282 293,482 278,231 38.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,980,762 1,711,480 1,625,553 1,168,706 1,503,282 293,482 278,231 38.67%
NOSH 389,913 389,859 389,820 389,568 389,451 391,309 391,875 -0.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 70.66% -76.74% 60.55% 7.01% 45.84% 10.30% 5.85% -
ROE 10.06% -9.69% 6.43% 1.00% 4.16% 4.48% 2.70% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 72.29 55.46 44.26 42.77 34.99 32.62 32.81 14.06%
EPS 51.08 -42.56 26.80 3.00 16.04 3.36 1.92 72.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 4.39 4.17 3.00 3.86 0.75 0.71 38.79%
Adjusted Per Share Value based on latest NOSH - 389,859
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 72.33 55.49 44.28 42.76 34.97 32.76 32.99 13.97%
EPS 51.11 -42.58 26.81 3.00 16.03 3.37 1.93 72.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0829 4.3919 4.1714 2.9991 3.8577 0.7531 0.714 38.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.23 0.99 1.49 2.37 1.73 1.77 3.50 -
P/RPS 4.47 1.79 3.37 5.54 4.94 5.43 10.67 -13.49%
P/EPS 6.32 -2.33 5.56 79.07 10.79 52.68 182.29 -42.88%
EY 15.81 -42.99 17.99 1.26 9.27 1.90 0.55 74.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.23 0.36 0.79 0.45 2.36 4.93 -28.83%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 28/05/09 28/05/08 30/05/07 30/05/06 27/05/05 26/05/04 -
Price 2.93 1.16 1.46 2.45 1.73 1.55 2.99 -
P/RPS 4.05 2.09 3.30 5.73 4.94 4.75 9.11 -12.63%
P/EPS 5.74 -2.73 5.45 81.74 10.79 46.13 155.73 -42.29%
EY 17.43 -36.69 18.36 1.22 9.27 2.17 0.64 73.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.26 0.35 0.82 0.45 2.07 4.21 -28.12%

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