[MEASAT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 89.26%
YoY- -223.63%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 140,384 109,036 91,284 90,358 69,350 64,515 63,978 13.98%
PBT 80,380 6,055 5,836 -5,217 19,252 5,576 6,821 50.82%
Tax -11,844 -10,508 -2,234 -3 6,339 -132 -2,360 30.83%
NP 68,536 -4,453 3,602 -5,220 25,591 5,444 4,461 57.63%
-
NP to SH 68,536 -4,453 3,602 -5,220 25,591 5,444 4,461 57.63%
-
Tax Rate 14.74% 173.54% 38.28% - -32.93% 2.37% 34.60% -
Total Cost 71,848 113,489 87,682 95,578 43,759 59,071 59,517 3.18%
-
Net Worth 1,996,042 1,749,950 1,613,069 1,557,219 1,517,515 295,531 281,747 38.56%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,996,042 1,749,950 1,613,069 1,557,219 1,517,515 295,531 281,747 38.56%
NOSH 389,852 390,614 391,521 389,304 390,106 388,857 391,315 -0.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 48.82% -4.08% 3.95% -5.78% 36.90% 8.44% 6.97% -
ROE 3.43% -0.25% 0.22% -0.34% 1.69% 1.84% 1.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.01 27.91 23.32 23.21 17.78 16.59 16.35 14.05%
EPS 17.58 -1.14 0.92 -1.34 6.56 1.40 1.14 57.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.48 4.12 4.00 3.89 0.76 0.72 38.65%
Adjusted Per Share Value based on latest NOSH - 389,768
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.02 27.98 23.42 23.19 17.80 16.56 16.42 13.98%
EPS 17.59 -1.14 0.92 -1.34 6.57 1.40 1.14 57.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1222 4.4906 4.1394 3.9961 3.8942 0.7584 0.723 38.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.09 1.89 1.45 2.31 1.70 1.71 2.55 -
P/RPS 8.58 6.77 6.22 9.95 9.56 10.31 15.60 -9.47%
P/EPS 17.58 -165.79 157.61 -172.28 25.91 122.14 223.68 -34.53%
EY 5.69 -0.60 0.63 -0.58 3.86 0.82 0.45 52.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.35 0.58 0.44 2.25 3.54 -25.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 -
Price 4.12 1.92 1.43 1.90 1.87 2.17 2.50 -
P/RPS 11.44 6.88 6.13 8.19 10.52 13.08 15.29 -4.71%
P/EPS 23.44 -168.42 155.43 -141.70 28.51 155.00 219.30 -31.09%
EY 4.27 -0.59 0.64 -0.71 3.51 0.65 0.46 44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.48 0.48 2.86 3.47 -21.68%

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