[MEASAT] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -80.04%
YoY- -10.26%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 31,916 32,140 31,327 0 0 0 0 -100.00%
PBT 3,346 2,900 419 4,362 4,860 4,982 0 -100.00%
Tax -59 -1,019 -136 -1,221 -1,360 -1,384 0 -100.00%
NP 3,287 1,881 283 3,141 3,500 3,598 0 -100.00%
-
NP to SH 3,287 1,881 283 3,141 3,500 3,598 0 -100.00%
-
Tax Rate 1.76% 35.14% 32.46% 27.99% 27.98% 27.78% - -
Total Cost 28,629 30,259 31,044 -3,141 -3,500 -3,598 0 -100.00%
-
Net Worth 293,482 278,231 307,257 753,447 774,529 782,764 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 293,482 278,231 307,257 753,447 774,529 782,764 0 -100.00%
NOSH 391,309 391,875 404,285 196,312 205,882 199,888 202,591 -0.69%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 10.30% 5.85% 0.90% 0.00% 0.00% 0.00% 0.00% -
ROE 1.12% 0.68% 0.09% 0.42% 0.45% 0.46% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 8.16 8.20 7.75 0.00 0.00 0.00 0.00 -100.00%
EPS 0.84 0.48 0.07 1.60 1.70 1.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.71 0.76 3.838 3.762 3.916 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 196,312
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 8.19 8.25 8.04 0.00 0.00 0.00 0.00 -100.00%
EPS 0.84 0.48 0.07 0.81 0.90 0.92 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7531 0.714 0.7885 1.9335 1.9876 2.0087 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - - -
Price 1.77 3.50 3.84 0.00 0.00 0.00 0.00 -
P/RPS 21.70 42.67 49.56 0.00 0.00 0.00 0.00 -100.00%
P/EPS 210.71 729.17 5,485.71 0.00 0.00 0.00 0.00 -100.00%
EY 0.47 0.14 0.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 4.93 5.05 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 26/05/04 29/05/03 30/04/02 17/05/01 28/04/00 - -
Price 1.55 2.99 3.84 0.00 0.00 0.00 0.00 -
P/RPS 19.00 36.46 49.56 0.00 0.00 0.00 0.00 -100.00%
P/EPS 184.52 622.92 5,485.71 0.00 0.00 0.00 0.00 -100.00%
EY 0.54 0.16 0.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 4.21 5.05 0.00 0.00 0.00 0.00 -100.00%

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