[MEASAT] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -199.31%
YoY- -243.43%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 32,786 32,512 31,800 35,346 0 0 155,163 1.66%
PBT 5,549 4,738 5,178 4,644 5,008 3,096 14,548 1.02%
Tax -72 -2,650 -2,037 -9,816 -1,402 1,307 0 -100.00%
NP 5,477 2,088 3,141 -5,172 3,606 4,403 14,548 1.04%
-
NP to SH 5,477 2,088 3,141 -5,172 3,606 4,403 14,548 1.04%
-
Tax Rate 1.30% 55.93% 39.34% 211.37% 28.00% -42.22% 0.00% -
Total Cost 27,309 30,424 28,659 40,518 -3,606 -4,403 140,615 1.75%
-
Net Worth 301,234 278,399 271,444 0 760,665 747,309 19,296,305 4.52%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - 600 - -
Div Payout % - - - - - 13.64% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 301,234 278,399 271,444 0 760,665 747,309 19,296,305 4.52%
NOSH 391,214 386,666 387,777 390,256 200,333 200,136 202,055 -0.69%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.71% 6.42% 9.88% -14.63% 0.00% 0.00% 9.38% -
ROE 1.82% 0.75% 1.16% 0.00% 0.47% 0.59% 0.08% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.38 8.41 8.20 9.06 0.00 0.00 76.79 2.38%
EPS 1.40 0.54 0.81 -1.33 1.80 2.20 7.20 1.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.77 0.72 0.70 0.00 3.797 3.734 95.50 5.25%
Adjusted Per Share Value based on latest NOSH - 390,256
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.41 8.34 8.16 9.07 0.00 0.00 39.82 1.66%
EPS 1.41 0.54 0.81 -1.33 0.93 1.13 3.73 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.773 0.7144 0.6966 0.00 1.952 1.9177 49.5173 4.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 2.10 2.53 3.84 0.00 0.00 0.00 0.00 -
P/RPS 25.06 30.09 46.83 0.00 0.00 0.00 0.00 -100.00%
P/EPS 150.00 468.52 474.07 0.00 0.00 0.00 0.00 -100.00%
EY 0.67 0.21 0.21 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 2.73 3.51 5.49 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 25/11/04 21/11/03 28/11/02 23/11/01 12/02/01 25/10/99 -
Price 1.70 2.50 3.84 0.00 0.00 0.00 0.00 -
P/RPS 20.29 29.73 46.83 0.00 0.00 0.00 0.00 -100.00%
P/EPS 121.43 462.96 474.07 0.00 0.00 0.00 0.00 -100.00%
EY 0.82 0.22 0.21 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 2.21 3.47 5.49 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