[MEASAT] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2924.38%
YoY- -362.56%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 35,282 32,599 31,838 31,210 22,120 0 0 -
PBT 6,931 2,230 3,921 -7,958 5,542 4,932 3,383 12.69%
Tax 3,043 -73 -1,341 -35 -7,270 -1,380 -958 -
NP 9,974 2,157 2,580 -7,993 -1,728 3,552 2,425 26.56%
-
NP to SH 9,974 2,157 2,580 -7,993 -1,728 3,552 2,425 26.56%
-
Tax Rate -43.90% 3.27% 34.20% - 131.18% 27.98% 28.32% -
Total Cost 25,308 30,442 29,258 39,203 23,848 -3,552 -2,425 -
-
Net Worth 1,515,580 298,058 281,454 269,032 0 745,920 750,133 12.43%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 606 -
Div Payout % - - - - - - 25.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,515,580 298,058 281,454 269,032 0 745,920 750,133 12.43%
NOSH 389,609 392,181 390,909 389,902 317,200 197,333 202,083 11.55%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 28.27% 6.62% 8.10% -25.61% -7.81% 0.00% 0.00% -
ROE 0.66% 0.72% 0.92% -2.97% 0.00% 0.48% 0.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.06 8.31 8.14 8.00 6.97 0.00 0.00 -
EPS 2.56 0.55 0.66 -2.05 -0.55 1.80 1.20 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 3.89 0.76 0.72 0.69 0.00 3.78 3.712 0.78%
Adjusted Per Share Value based on latest NOSH - 389,902
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.05 8.37 8.17 8.01 5.68 0.00 0.00 -
EPS 2.56 0.55 0.66 -2.05 -0.44 0.91 0.62 26.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 3.8892 0.7649 0.7223 0.6904 0.00 1.9141 1.925 12.42%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.70 1.71 2.55 3.84 0.00 0.00 0.00 -
P/RPS 18.77 20.57 31.31 47.97 0.00 0.00 0.00 -
P/EPS 66.41 310.91 386.36 -187.32 0.00 0.00 0.00 -
EY 1.51 0.32 0.26 -0.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 2.25 3.54 5.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 27/08/04 28/08/03 28/08/02 10/08/01 21/08/00 -
Price 1.87 2.17 2.50 3.84 0.00 0.00 0.00 -
P/RPS 20.65 26.11 30.70 47.97 0.00 0.00 0.00 -
P/EPS 73.05 394.55 378.79 -187.32 0.00 0.00 0.00 -
EY 1.37 0.25 0.26 -0.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 2.86 3.47 5.57 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