[MEASAT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 46.81%
YoY- 243.4%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 140,700 103,506 97,301 96,490 94,337 57,466 0 -
PBT 153 25,502 11,125 11,559 -2,360 14,548 14,800 -53.31%
Tax 20,156 10,258 -204 -5,010 -2,207 -18,307 -4,142 -
NP 20,309 35,760 10,921 6,549 -4,567 -3,759 10,658 11.33%
-
NP to SH 20,309 35,760 10,921 6,549 -4,567 -3,759 10,658 11.33%
-
Tax Rate -13,173.86% -40.22% 1.83% 43.34% - 125.84% 27.99% -
Total Cost 120,391 67,746 86,380 89,941 98,904 61,225 -10,658 -
-
Net Worth 1,570,926 1,528,671 300,327 280,671 273,239 0 763,555 12.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,570,926 1,528,671 300,327 280,671 273,239 0 763,555 12.77%
NOSH 389,808 389,967 390,035 389,821 390,341 303,284 201,094 11.65%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.43% 34.55% 11.22% 6.79% -4.84% -6.54% 0.00% -
ROE 1.29% 2.34% 3.64% 2.33% -1.67% 0.00% 1.40% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.09 26.54 24.95 24.75 24.17 18.95 0.00 -
EPS 5.21 9.17 2.80 1.68 -1.17 -1.24 5.30 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.03 3.92 0.77 0.72 0.70 0.00 3.797 0.99%
Adjusted Per Share Value based on latest NOSH - 386,666
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.11 26.56 24.97 24.76 24.21 14.75 0.00 -
EPS 5.21 9.18 2.80 1.68 -1.17 -0.96 2.74 11.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0312 3.9228 0.7707 0.7202 0.7012 0.00 1.9594 12.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 1.51 2.23 2.10 2.53 3.84 0.00 0.00 -
P/RPS 4.18 8.40 8.42 10.22 15.89 0.00 0.00 -
P/EPS 28.98 24.32 75.00 150.60 -328.21 0.00 0.00 -
EY 3.45 4.11 1.33 0.66 -0.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 2.73 3.51 5.49 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 27/11/06 25/11/05 25/11/04 21/11/03 28/11/02 23/11/01 -
Price 1.64 2.73 1.70 2.50 3.84 0.00 0.00 -
P/RPS 4.54 10.29 6.81 10.10 15.89 0.00 0.00 -
P/EPS 31.48 29.77 60.71 148.81 -328.21 0.00 0.00 -
EY 3.18 3.36 1.65 0.67 -0.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.70 2.21 3.47 5.49 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