[MEASAT] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 137.2%
YoY- 220.04%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 70,468 54,055 43,138 41,657 34,068 31,916 32,140 13.97%
PBT 56,411 -34,021 26,119 2,921 12,321 3,346 2,900 63.95%
Tax -6,619 -7,460 -1 -2 3,296 -59 -1,019 36.57%
NP 49,792 -41,481 26,118 2,919 15,617 3,287 1,881 72.59%
-
NP to SH 49,792 -41,481 26,118 2,919 15,617 3,287 1,881 72.59%
-
Tax Rate 11.73% - 0.00% 0.07% -26.75% 1.76% 35.14% -
Total Cost 20,676 95,536 17,020 38,738 18,451 28,629 30,259 -6.14%
-
Net Worth 1,980,762 1,711,480 1,625,553 1,168,706 1,503,282 293,482 278,231 38.67%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,980,762 1,711,480 1,625,553 1,168,706 1,503,282 293,482 278,231 38.67%
NOSH 389,913 389,859 389,820 389,568 389,451 391,309 391,875 -0.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 70.66% -76.74% 60.55% 7.01% 45.84% 10.30% 5.85% -
ROE 2.51% -2.42% 1.61% 0.25% 1.04% 1.12% 0.68% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.07 13.87 11.07 10.69 8.75 8.16 8.20 14.06%
EPS 12.77 -10.64 6.70 0.75 4.01 0.84 0.48 72.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 4.39 4.17 3.00 3.86 0.75 0.71 38.79%
Adjusted Per Share Value based on latest NOSH - 389,913
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.08 13.87 11.07 10.69 8.74 8.19 8.25 13.96%
EPS 12.78 -10.64 6.70 0.75 4.01 0.84 0.48 72.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0829 4.3919 4.1714 2.9991 3.8577 0.7531 0.714 38.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.23 0.99 1.49 2.37 1.73 1.77 3.50 -
P/RPS 17.87 7.14 13.46 22.16 19.78 21.70 42.67 -13.49%
P/EPS 25.29 -9.30 22.24 316.30 43.14 210.71 729.17 -42.87%
EY 3.95 -10.75 4.50 0.32 2.32 0.47 0.14 74.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.23 0.36 0.79 0.45 2.36 4.93 -28.83%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 28/05/09 28/05/08 30/05/07 30/05/06 27/05/05 26/05/04 -
Price 2.93 1.16 1.46 2.45 1.73 1.55 2.99 -
P/RPS 16.21 8.37 13.19 22.91 19.78 19.00 36.46 -12.63%
P/EPS 22.94 -10.90 21.79 326.98 43.14 184.52 622.92 -42.30%
EY 4.36 -9.17 4.59 0.31 2.32 0.54 0.16 73.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.26 0.35 0.82 0.45 2.07 4.21 -28.12%

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