[MEASAT] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -34.34%
YoY- -26.45%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 130,176 128,155 135,552 22,120 0 0 -
PBT 20,647 15,889 4,042 19,653 17,552 629,362 -49.49%
Tax -5,618 -5,526 -23,800 -9,556 -3,823 -13,580 -16.17%
NP 15,029 10,363 -19,758 10,097 13,729 615,782 -52.39%
-
NP to SH 15,029 10,363 -19,758 10,097 13,729 615,782 -52.39%
-
Tax Rate 27.21% 34.78% 588.82% 48.62% 21.78% 2.16% -
Total Cost 115,147 117,792 155,310 12,023 -13,729 -615,782 -
-
Net Worth 298,058 281,454 269,032 0 745,920 750,133 -16.84%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 600 - -
Div Payout % - - - - 4.37% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 298,058 281,454 269,032 0 745,920 750,133 -16.84%
NOSH 392,181 390,909 389,902 317,200 197,333 202,083 14.17%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.55% 8.09% -14.58% 45.65% 0.00% 0.00% -
ROE 5.04% 3.68% -7.34% 0.00% 1.84% 82.09% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.19 32.78 34.77 6.97 0.00 0.00 -
EPS 3.83 2.65 -5.07 3.18 6.96 304.72 -58.30%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.76 0.72 0.69 0.00 3.78 3.712 -27.16%
Adjusted Per Share Value based on latest NOSH - 317,200
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.41 32.89 34.78 5.68 0.00 0.00 -
EPS 3.86 2.66 -5.07 2.59 3.52 158.02 -52.38%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.7649 0.7223 0.6904 0.00 1.9141 1.925 -16.84%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - -
Price 1.71 2.55 3.84 0.00 0.00 0.00 -
P/RPS 5.15 7.78 11.05 0.00 0.00 0.00 -
P/EPS 44.62 96.19 -75.78 0.00 0.00 0.00 -
EY 2.24 1.04 -1.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 3.54 5.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 27/08/04 28/08/03 28/08/02 10/08/01 21/08/00 -
Price 2.17 2.50 3.84 0.00 0.00 0.00 -
P/RPS 6.54 7.63 11.05 0.00 0.00 0.00 -
P/EPS 56.63 94.30 -75.78 0.00 0.00 0.00 -
EY 1.77 1.06 -1.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.47 5.57 0.00 0.00 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