[MEASAT] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.16%
YoY- 132.28%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 48,701 35,282 32,599 31,838 31,210 22,120 0 -
PBT -8,138 6,931 2,230 3,921 -7,958 5,542 4,932 -
Tax -1 3,043 -73 -1,341 -35 -7,270 -1,380 -70.01%
NP -8,139 9,974 2,157 2,580 -7,993 -1,728 3,552 -
-
NP to SH -8,139 9,974 2,157 2,580 -7,993 -1,728 3,552 -
-
Tax Rate - -43.90% 3.27% 34.20% - 131.18% 27.98% -
Total Cost 56,840 25,308 30,442 29,258 39,203 23,848 -3,552 -
-
Net Worth 1,555,493 1,515,580 298,058 281,454 269,032 0 745,920 13.02%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,555,493 1,515,580 298,058 281,454 269,032 0 745,920 13.02%
NOSH 388,873 389,609 392,181 390,909 389,902 317,200 197,333 11.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -16.71% 28.27% 6.62% 8.10% -25.61% -7.81% 0.00% -
ROE -0.52% 0.66% 0.72% 0.92% -2.97% 0.00% 0.48% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.52 9.06 8.31 8.14 8.00 6.97 0.00 -
EPS -2.09 2.56 0.55 0.66 -2.05 -0.55 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.89 0.76 0.72 0.69 0.00 3.78 0.94%
Adjusted Per Share Value based on latest NOSH - 390,909
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 12.50 9.05 8.37 8.17 8.01 5.68 0.00 -
EPS -2.09 2.56 0.55 0.66 -2.05 -0.44 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9916 3.8892 0.7649 0.7223 0.6904 0.00 1.9141 13.02%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.31 1.70 1.71 2.55 3.84 0.00 0.00 -
P/RPS 18.45 18.77 20.57 31.31 47.97 0.00 0.00 -
P/EPS -110.37 66.41 310.91 386.36 -187.32 0.00 0.00 -
EY -0.91 1.51 0.32 0.26 -0.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 2.25 3.54 5.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/08/07 25/08/06 26/08/05 27/08/04 28/08/03 28/08/02 10/08/01 -
Price 1.90 1.87 2.17 2.50 3.84 0.00 0.00 -
P/RPS 15.17 20.65 26.11 30.70 47.97 0.00 0.00 -
P/EPS -90.78 73.05 394.55 378.79 -187.32 0.00 0.00 -
EY -1.10 1.37 0.25 0.26 -0.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 2.86 3.47 5.57 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