[MEASAT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -86.96%
YoY- 585.79%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 69,702 53,416 46,556 33,923 34,992 33,149 32,377 13.61%
PBT 24,120 3,482 17,807 21,583 5,262 10,333 3,890 35.50%
Tax -3,128 -421 -1 2,826 -1,384 -2,836 -1,129 18.49%
NP 20,992 3,061 17,806 24,409 3,878 7,497 2,761 40.18%
-
NP to SH 20,992 3,061 17,806 24,409 3,878 7,497 2,761 40.18%
-
Tax Rate 12.97% 12.09% 0.01% -13.09% 26.30% 27.45% 29.02% -
Total Cost 48,710 50,355 28,750 9,514 31,114 25,652 29,616 8.63%
-
Net Worth 1,931,419 1,553,748 1,559,708 1,551,882 1,496,359 288,946 276,099 38.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,931,419 1,553,748 1,559,708 1,551,882 1,496,359 288,946 276,099 38.25%
NOSH 390,185 387,468 389,927 389,920 391,717 390,468 388,873 0.05%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 30.12% 5.73% 38.25% 71.95% 11.08% 22.62% 8.53% -
ROE 1.09% 0.20% 1.14% 1.57% 0.26% 2.59% 1.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.86 13.79 11.94 8.70 8.93 8.49 8.33 13.54%
EPS 5.38 0.79 4.57 6.26 0.99 1.92 0.71 40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 4.01 4.00 3.98 3.82 0.74 0.71 38.17%
Adjusted Per Share Value based on latest NOSH - 390,185
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.89 13.71 11.95 8.71 8.98 8.51 8.31 13.61%
EPS 5.39 0.79 4.57 6.26 1.00 1.92 0.71 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9563 3.9872 4.0025 3.9824 3.8399 0.7415 0.7085 38.25%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.84 1.03 1.70 2.61 1.66 2.45 3.98 -
P/RPS 10.30 7.47 14.24 30.00 18.58 28.86 47.80 -22.55%
P/EPS 34.20 130.38 37.23 41.69 167.68 127.60 560.56 -37.23%
EY 2.92 0.77 2.69 2.40 0.60 0.78 0.18 59.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.43 0.66 0.43 3.31 5.61 -36.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 20/02/09 21/02/08 16/02/07 28/02/06 23/02/05 25/02/04 -
Price 1.99 1.03 1.64 2.61 1.65 2.35 3.74 -
P/RPS 11.14 7.47 13.74 30.00 18.47 27.68 44.92 -20.71%
P/EPS 36.99 130.38 35.91 41.69 166.67 122.40 526.76 -35.74%
EY 2.70 0.77 2.78 2.40 0.60 0.82 0.19 55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.41 0.66 0.43 3.18 5.27 -34.90%

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