[MEASAT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.74%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 188,182 158,437 137,128 130,176 128,155 135,552 22,120 42.83%
PBT 29,013 22,616 30,063 20,647 15,889 4,042 19,653 6.70%
Tax 5,424 6,742 4,883 -5,618 -5,526 -23,800 -9,556 -
NP 34,437 29,358 34,946 15,029 10,363 -19,758 10,097 22.66%
-
NP to SH 34,437 29,358 34,946 15,029 10,363 -19,758 10,097 22.66%
-
Tax Rate -18.70% -29.81% -16.24% 27.21% 34.78% 588.82% 48.62% -
Total Cost 153,745 129,079 102,182 115,147 117,792 155,310 12,023 52.86%
-
Net Worth 1,607,728 1,555,493 1,515,580 298,058 281,454 269,032 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,607,728 1,555,493 1,515,580 298,058 281,454 269,032 0 -
NOSH 390,225 388,873 389,609 392,181 390,909 389,902 317,200 3.51%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.30% 18.53% 25.48% 11.55% 8.09% -14.58% 45.65% -
ROE 2.14% 1.89% 2.31% 5.04% 3.68% -7.34% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 48.22 40.74 35.20 33.19 32.78 34.77 6.97 37.99%
EPS 8.82 7.55 8.97 3.83 2.65 -5.07 3.18 18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.00 3.89 0.76 0.72 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 392,181
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 48.29 40.66 35.19 33.41 32.89 34.78 5.68 42.81%
EPS 8.84 7.53 8.97 3.86 2.66 -5.07 2.59 22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1257 3.9916 3.8892 0.7649 0.7223 0.6904 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 1.45 2.31 1.70 1.71 2.55 3.84 0.00 -
P/RPS 3.01 5.67 4.83 5.15 7.78 11.05 0.00 -
P/EPS 16.43 30.60 18.95 44.62 96.19 -75.78 0.00 -
EY 6.09 3.27 5.28 2.24 1.04 -1.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.58 0.44 2.25 3.54 5.57 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 28/08/03 28/08/02 -
Price 1.43 1.90 1.87 2.17 2.50 3.84 0.00 -
P/RPS 2.97 4.66 5.31 6.54 7.63 11.05 0.00 -
P/EPS 16.20 25.17 20.85 56.63 94.30 -75.78 0.00 -
EY 6.17 3.97 4.80 1.77 1.06 -1.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.48 2.86 3.47 5.57 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