[MEASAT] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MEASAT] MEASAT GLOBAL BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.43%
YoY- 115.21%
Quarter Report
Latest QR
Upcoming QR
MEASAT's Result
MEASAT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 225,384 189,086 174,623 138,498 130,450 128,867 132,006 9.31%
PBT 32,524 -23,120 21,736 30,764 21,458 15,449 4,576 38.61%
Tax 127,099 -273 10,482 8,874 -3,040 -6,139 -16,021 -
NP 159,623 -23,393 32,218 39,638 18,418 9,310 -11,445 -
-
NP to SH 159,623 -23,393 32,218 39,638 18,418 9,310 -11,445 -
-
Tax Rate -390.79% - -48.22% -28.85% 14.17% 39.74% 350.11% -
Total Cost 65,761 212,479 142,405 98,860 112,032 119,557 143,451 -12.17%
-
Net Worth 1,910,810 1,559,651 1,572,062 1,527,298 301,234 278,399 271,444 38.39%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,910,810 1,559,651 1,572,062 1,527,298 301,234 278,399 271,444 38.39%
NOSH 389,961 389,912 390,089 389,616 391,214 386,666 387,777 0.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 70.82% -12.37% 18.45% 28.62% 14.12% 7.22% -8.67% -
ROE 8.35% -1.50% 2.05% 2.60% 6.11% 3.34% -4.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 57.80 48.49 44.76 35.55 33.34 33.33 34.04 9.21%
EPS 40.93 -6.00 8.26 10.17 4.71 2.41 -2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.00 4.03 3.92 0.77 0.72 0.70 38.26%
Adjusted Per Share Value based on latest NOSH - 389,616
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 57.84 48.52 44.81 35.54 33.48 33.07 33.87 9.32%
EPS 40.96 -6.00 8.27 10.17 4.73 2.39 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9034 4.0023 4.0342 3.9193 0.773 0.7144 0.6966 38.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.83 1.32 1.51 2.23 2.10 2.53 3.84 -
P/RPS 3.17 2.72 3.37 6.27 6.30 7.59 11.28 -19.05%
P/EPS 4.47 -22.00 18.28 21.92 44.61 105.08 -130.11 -
EY 22.37 -4.55 5.47 4.56 2.24 0.95 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.37 0.57 2.73 3.51 5.49 -36.18%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 27/11/06 25/11/05 25/11/04 21/11/03 -
Price 1.86 0.95 1.64 2.73 1.70 2.50 3.84 -
P/RPS 3.22 1.96 3.66 7.68 5.10 7.50 11.28 -18.84%
P/EPS 4.54 -15.83 19.86 26.83 36.11 103.83 -130.11 -
EY 22.01 -6.32 5.04 3.73 2.77 0.96 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.41 0.70 2.21 3.47 5.49 -35.89%

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