[MEASAT] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -56.16%
YoY- 74.75%
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 43,138 41,657 34,068 31,916 32,140 31,327 0 -
PBT 26,119 2,921 12,321 3,346 2,900 419 4,362 34.71%
Tax -1 -2 3,296 -59 -1,019 -136 -1,221 -69.37%
NP 26,118 2,919 15,617 3,287 1,881 283 3,141 42.28%
-
NP to SH 26,118 2,919 15,617 3,287 1,881 283 3,141 42.28%
-
Tax Rate 0.00% 0.07% -26.75% 1.76% 35.14% 32.46% 27.99% -
Total Cost 17,020 38,738 18,451 28,629 30,259 31,044 -3,141 -
-
Net Worth 1,625,553 1,168,706 1,503,282 293,482 278,231 307,257 753,447 13.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,625,553 1,168,706 1,503,282 293,482 278,231 307,257 753,447 13.65%
NOSH 389,820 389,568 389,451 391,309 391,875 404,285 196,312 12.10%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 60.55% 7.01% 45.84% 10.30% 5.85% 0.90% 0.00% -
ROE 1.61% 0.25% 1.04% 1.12% 0.68% 0.09% 0.42% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 11.07 10.69 8.75 8.16 8.20 7.75 0.00 -
EPS 6.70 0.75 4.01 0.84 0.48 0.07 1.60 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.00 3.86 0.75 0.71 0.76 3.838 1.39%
Adjusted Per Share Value based on latest NOSH - 391,309
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 11.07 10.69 8.74 8.19 8.25 8.04 0.00 -
EPS 6.70 0.75 4.01 0.84 0.48 0.07 0.81 42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1714 2.9991 3.8577 0.7531 0.714 0.7885 1.9335 13.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.49 2.37 1.73 1.77 3.50 3.84 0.00 -
P/RPS 13.46 22.16 19.78 21.70 42.67 49.56 0.00 -
P/EPS 22.24 316.30 43.14 210.71 729.17 5,485.71 0.00 -
EY 4.50 0.32 2.32 0.47 0.14 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.79 0.45 2.36 4.93 5.05 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 30/05/06 27/05/05 26/05/04 29/05/03 30/04/02 -
Price 1.46 2.45 1.73 1.55 2.99 3.84 0.00 -
P/RPS 13.19 22.91 19.78 19.00 36.46 49.56 0.00 -
P/EPS 21.79 326.98 43.14 184.52 622.92 5,485.71 0.00 -
EY 4.59 0.31 2.32 0.54 0.16 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.82 0.45 2.07 4.21 5.05 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