[MEASAT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 40.75%
YoY- -21.5%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 103,506 97,301 96,490 94,337 57,466 0 0 -
PBT 25,502 11,125 11,559 -2,360 14,548 14,800 11,461 14.25%
Tax 10,258 -204 -5,010 -2,207 -18,307 -4,142 -1,035 -
NP 35,760 10,921 6,549 -4,567 -3,759 10,658 10,426 22.79%
-
NP to SH 35,760 10,921 6,549 -4,567 -3,759 10,658 10,426 22.79%
-
Tax Rate -40.22% 1.83% 43.34% - 125.84% 27.99% 9.03% -
Total Cost 67,746 86,380 89,941 98,904 61,225 -10,658 -10,426 -
-
Net Worth 1,528,671 300,327 280,671 273,239 0 763,555 763,346 12.26%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 613 -
Div Payout % - - - - - - 5.88% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,528,671 300,327 280,671 273,239 0 763,555 763,346 12.26%
NOSH 389,967 390,035 389,821 390,341 303,284 201,094 204,431 11.35%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 34.55% 11.22% 6.79% -4.84% -6.54% 0.00% 0.00% -
ROE 2.34% 3.64% 2.33% -1.67% 0.00% 1.40% 1.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.54 24.95 24.75 24.17 18.95 0.00 0.00 -
EPS 9.17 2.80 1.68 -1.17 -1.24 5.30 5.10 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 3.92 0.77 0.72 0.70 0.00 3.797 3.734 0.81%
Adjusted Per Share Value based on latest NOSH - 387,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.56 24.97 24.76 24.21 14.75 0.00 0.00 -
EPS 9.18 2.80 1.68 -1.17 -0.96 2.74 2.68 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 3.9228 0.7707 0.7202 0.7012 0.00 1.9594 1.9589 12.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 2.23 2.10 2.53 3.84 0.00 0.00 0.00 -
P/RPS 8.40 8.42 10.22 15.89 0.00 0.00 0.00 -
P/EPS 24.32 75.00 150.60 -328.21 0.00 0.00 0.00 -
EY 4.11 1.33 0.66 -0.30 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 2.73 3.51 5.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 25/11/05 25/11/04 21/11/03 28/11/02 23/11/01 12/02/01 -
Price 2.73 1.70 2.50 3.84 0.00 0.00 0.00 -
P/RPS 10.29 6.81 10.10 15.89 0.00 0.00 0.00 -
P/EPS 29.77 60.71 148.81 -328.21 0.00 0.00 0.00 -
EY 3.36 1.65 0.67 -0.30 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.21 3.47 5.49 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