[MEASAT] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 102.66%
YoY- -90.99%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 34,068 31,916 32,140 31,327 0 0 0 -
PBT 12,321 3,346 2,900 419 4,362 4,860 4,982 16.28%
Tax 3,296 -59 -1,019 -136 -1,221 -1,360 -1,384 -
NP 15,617 3,287 1,881 283 3,141 3,500 3,598 27.70%
-
NP to SH 15,617 3,287 1,881 283 3,141 3,500 3,598 27.70%
-
Tax Rate -26.75% 1.76% 35.14% 32.46% 27.99% 27.98% 27.78% -
Total Cost 18,451 28,629 30,259 31,044 -3,141 -3,500 -3,598 -
-
Net Worth 1,503,282 293,482 278,231 307,257 753,447 774,529 782,764 11.48%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,503,282 293,482 278,231 307,257 753,447 774,529 782,764 11.48%
NOSH 389,451 391,309 391,875 404,285 196,312 205,882 199,888 11.75%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 45.84% 10.30% 5.85% 0.90% 0.00% 0.00% 0.00% -
ROE 1.04% 1.12% 0.68% 0.09% 0.42% 0.45% 0.46% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.75 8.16 8.20 7.75 0.00 0.00 0.00 -
EPS 4.01 0.84 0.48 0.07 1.60 1.70 1.80 14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 0.75 0.71 0.76 3.838 3.762 3.916 -0.23%
Adjusted Per Share Value based on latest NOSH - 404,285
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.74 8.19 8.25 8.04 0.00 0.00 0.00 -
EPS 4.01 0.84 0.48 0.07 0.81 0.90 0.92 27.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8577 0.7531 0.714 0.7885 1.9335 1.9876 2.0087 11.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.73 1.77 3.50 3.84 0.00 0.00 0.00 -
P/RPS 19.78 21.70 42.67 49.56 0.00 0.00 0.00 -
P/EPS 43.14 210.71 729.17 5,485.71 0.00 0.00 0.00 -
EY 2.32 0.47 0.14 0.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 2.36 4.93 5.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 26/05/04 29/05/03 30/04/02 17/05/01 28/04/00 -
Price 1.73 1.55 2.99 3.84 0.00 0.00 0.00 -
P/RPS 19.78 19.00 36.46 49.56 0.00 0.00 0.00 -
P/EPS 43.14 184.52 622.92 5,485.71 0.00 0.00 0.00 -
EY 2.32 0.54 0.16 0.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 2.07 4.21 5.05 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