[MEASAT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 56.31%
YoY- -234.14%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 273,018 213,698 188,182 158,437 137,128 130,176 128,155 13.42%
PBT 127,487 -37,226 29,013 22,616 30,063 20,647 15,889 41.46%
Tax 123,056 -8,967 5,424 6,742 4,883 -5,618 -5,526 -
NP 250,543 -46,193 34,437 29,358 34,946 15,029 10,363 70.00%
-
NP to SH 250,543 -46,193 34,437 29,358 34,946 15,029 10,363 70.00%
-
Tax Rate -96.52% - -18.70% -29.81% -16.24% 27.21% 34.78% -
Total Cost 22,475 259,891 153,745 129,079 102,182 115,147 117,792 -24.11%
-
Net Worth 1,995,203 1,746,162 1,607,728 1,555,493 1,515,580 298,058 281,454 38.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,995,203 1,746,162 1,607,728 1,555,493 1,515,580 298,058 281,454 38.57%
NOSH 389,688 389,768 390,225 388,873 389,609 392,181 390,909 -0.05%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 91.77% -21.62% 18.30% 18.53% 25.48% 11.55% 8.09% -
ROE 12.56% -2.65% 2.14% 1.89% 2.31% 5.04% 3.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.06 54.83 48.22 40.74 35.20 33.19 32.78 13.48%
EPS 64.29 -11.85 8.82 7.55 8.97 3.83 2.65 70.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.48 4.12 4.00 3.89 0.76 0.72 38.65%
Adjusted Per Share Value based on latest NOSH - 389,768
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.06 54.84 48.29 40.66 35.19 33.41 32.89 13.42%
EPS 64.29 -11.85 8.84 7.53 8.97 3.86 2.66 69.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.4809 4.1257 3.9916 3.8892 0.7649 0.7223 38.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.09 1.89 1.45 2.31 1.70 1.71 2.55 -
P/RPS 4.41 3.45 3.01 5.67 4.83 5.15 7.78 -9.02%
P/EPS 4.81 -15.95 16.43 30.60 18.95 44.62 96.19 -39.28%
EY 20.81 -6.27 6.09 3.27 5.28 2.24 1.04 64.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.35 0.58 0.44 2.25 3.54 -25.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 29/08/08 20/08/07 25/08/06 26/08/05 27/08/04 -
Price 4.12 1.92 1.43 1.90 1.87 2.17 2.50 -
P/RPS 5.88 3.50 2.97 4.66 5.31 6.54 7.63 -4.24%
P/EPS 6.41 -16.20 16.20 25.17 20.85 56.63 94.30 -36.10%
EY 15.61 -6.17 6.17 3.97 4.80 1.77 1.06 56.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.43 0.35 0.48 0.48 2.86 3.47 -21.68%

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