[MEASAT] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2823.68%
YoY- -645.51%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 69,350 64,515 63,978 62,537 22,120 0 0 -
PBT 19,252 5,576 6,821 -7,538 9,904 9,792 8,365 14.89%
Tax 6,339 -132 -2,360 -170 -8,491 -2,740 -2,342 -
NP 25,591 5,444 4,461 -7,708 1,413 7,052 6,023 27.25%
-
NP to SH 25,591 5,444 4,461 -7,708 1,413 7,052 6,023 27.25%
-
Tax Rate -32.93% 2.37% 34.60% - 85.73% 27.98% 28.00% -
Total Cost 43,759 59,071 59,517 70,245 20,707 -7,052 -6,023 -
-
Net Worth 1,517,515 295,531 281,747 268,612 0 761,615 745,245 12.57%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,517,515 295,531 281,747 268,612 0 761,615 745,245 12.57%
NOSH 390,106 388,857 391,315 389,292 254,806 201,485 200,766 11.70%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 36.90% 8.44% 6.97% -12.33% 6.39% 0.00% 0.00% -
ROE 1.69% 1.84% 1.58% -2.87% 0.00% 0.93% 0.81% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.78 16.59 16.35 16.06 8.68 0.00 0.00 -
EPS 6.56 1.40 1.14 -1.98 0.55 3.50 3.00 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 0.76 0.72 0.69 0.00 3.78 3.712 0.78%
Adjusted Per Share Value based on latest NOSH - 389,902
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.80 16.56 16.42 16.05 5.68 0.00 0.00 -
EPS 6.57 1.40 1.14 -1.98 0.36 1.81 1.55 27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8942 0.7584 0.723 0.6893 0.00 1.9544 1.9124 12.57%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.70 1.71 2.55 3.84 0.00 0.00 0.00 -
P/RPS 9.56 10.31 15.60 23.90 0.00 0.00 0.00 -
P/EPS 25.91 122.14 223.68 -193.94 0.00 0.00 0.00 -
EY 3.86 0.82 0.45 -0.52 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 2.25 3.54 5.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 27/08/04 28/08/03 28/08/02 10/08/01 21/08/00 -
Price 1.87 2.17 2.50 3.84 0.00 0.00 0.00 -
P/RPS 10.52 13.08 15.29 23.90 0.00 0.00 0.00 -
P/EPS 28.51 155.00 219.30 -193.94 0.00 0.00 0.00 -
EY 3.51 0.65 0.46 -0.52 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 2.86 3.47 5.57 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