[MEASAT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 334.85%
YoY- 459.4%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 62,932 51,246 50,342 34,156 32,786 32,512 31,800 12.03%
PBT 22,987 -46,763 5,370 6,250 5,549 4,738 5,178 28.17%
Tax 138,028 1,962 7,659 3,919 -72 -2,650 -2,037 -
NP 161,015 -44,801 13,029 10,169 5,477 2,088 3,141 92.62%
-
NP to SH 161,015 -44,801 13,029 10,169 5,477 2,088 3,141 92.62%
-
Tax Rate -600.46% - -142.63% -62.70% 1.30% 55.93% 39.34% -
Total Cost -98,083 96,047 37,313 23,987 27,309 30,424 28,659 -
-
Net Worth 1,910,810 1,559,651 1,572,062 1,527,298 301,234 278,399 271,444 38.39%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,910,810 1,559,651 1,572,062 1,527,298 301,234 278,399 271,444 38.39%
NOSH 389,961 389,912 390,089 389,616 391,214 386,666 387,777 0.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 255.86% -87.42% 25.88% 29.77% 16.71% 6.42% 9.88% -
ROE 8.43% -2.87% 0.83% 0.67% 1.82% 0.75% 1.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.14 13.14 12.91 8.77 8.38 8.41 8.20 11.93%
EPS 41.29 -11.49 3.34 2.61 1.40 0.54 0.81 92.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.00 4.03 3.92 0.77 0.72 0.70 38.26%
Adjusted Per Share Value based on latest NOSH - 389,961
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.15 13.15 12.92 8.76 8.41 8.34 8.16 12.03%
EPS 41.32 -11.50 3.34 2.61 1.41 0.54 0.81 92.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9034 4.0023 4.0342 3.9193 0.773 0.7144 0.6966 38.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.83 1.32 1.51 2.23 2.10 2.53 3.84 -
P/RPS 11.34 10.04 11.70 25.44 25.06 30.09 46.83 -21.03%
P/EPS 4.43 -11.49 45.21 85.44 150.00 468.52 474.07 -54.07%
EY 22.56 -8.70 2.21 1.17 0.67 0.21 0.21 117.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.37 0.57 2.73 3.51 5.49 -36.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 27/11/06 25/11/05 25/11/04 21/11/03 -
Price 1.86 0.95 1.64 2.73 1.70 2.50 3.84 -
P/RPS 11.53 7.23 12.71 31.14 20.29 29.73 46.83 -20.81%
P/EPS 4.50 -8.27 49.10 104.60 121.43 462.96 474.07 -53.95%
EY 22.20 -12.09 2.04 0.96 0.82 0.22 0.21 117.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.41 0.70 2.21 3.47 5.49 -35.89%

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