[MEASAT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 189.26%
YoY- 264.45%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 69,916 54,981 48,146 48,701 35,282 32,599 31,838 14.00%
PBT 23,969 40,076 -20,283 -8,138 6,931 2,230 3,921 35.20%
Tax -5,225 -3,048 -2,233 -1 3,043 -73 -1,341 25.42%
NP 18,744 37,028 -22,516 -8,139 9,974 2,157 2,580 39.14%
-
NP to SH 18,744 37,028 -22,516 -8,139 9,974 2,157 2,580 39.14%
-
Tax Rate 21.80% 7.61% - - -43.90% 3.27% 34.20% -
Total Cost 51,172 17,953 70,662 56,840 25,308 30,442 29,258 9.76%
-
Net Worth 1,995,203 1,746,162 1,607,728 1,555,493 1,515,580 298,058 281,454 38.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,995,203 1,746,162 1,607,728 1,555,493 1,515,580 298,058 281,454 38.57%
NOSH 389,688 389,768 390,225 388,873 389,609 392,181 390,909 -0.05%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.81% 67.35% -46.77% -16.71% 28.27% 6.62% 8.10% -
ROE 0.94% 2.12% -1.40% -0.52% 0.66% 0.72% 0.92% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.94 14.11 12.34 12.52 9.06 8.31 8.14 14.07%
EPS 4.81 9.50 -5.77 -2.09 2.56 0.55 0.66 39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.48 4.12 4.00 3.89 0.76 0.72 38.65%
Adjusted Per Share Value based on latest NOSH - 389,768
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.94 14.11 12.36 12.50 9.05 8.37 8.17 14.00%
EPS 4.81 9.50 -5.78 -2.09 2.56 0.55 0.66 39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.4809 4.1257 3.9916 3.8892 0.7649 0.7223 38.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.09 1.89 1.45 2.31 1.70 1.71 2.55 -
P/RPS 17.22 13.40 11.75 18.45 18.77 20.57 31.31 -9.47%
P/EPS 64.24 19.89 -25.13 -110.37 66.41 310.91 386.36 -25.83%
EY 1.56 5.03 -3.98 -0.91 1.51 0.32 0.26 34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.35 0.58 0.44 2.25 3.54 -25.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 -
Price 4.12 1.92 1.43 1.90 1.87 2.17 2.50 -
P/RPS 22.96 13.61 11.59 15.17 20.65 26.11 30.70 -4.72%
P/EPS 85.65 20.21 -24.78 -90.78 73.05 394.55 378.79 -21.93%
EY 1.17 4.95 -4.03 -1.10 1.37 0.25 0.26 28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.48 0.48 2.86 3.47 -21.68%

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